Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.37% first-year return on $42,129 initial cash invested.
9.37%
Cash On Cash
10.26%
Cap Rate
1.68
DSCR
$1,743
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,743 income − $1,414 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,743
Total Expenses
$1,414
Mortgage P&I
33%
$583
Property Taxes
11%
$198
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$192