Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.73% first-year return on $41,625 initial cash invested.
4.73%
Cash On Cash
8.44%
Cap Rate
1.37
DSCR
$1,194
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,194 income − $1,030 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,625
Downpayment
20%
$22,500
Closing costs
1%
$1,125
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,194
Total Expenses
$1,030
Mortgage P&I
48%
$579
Property Taxes
1%
$6
Home Insurance
3%
$39
HOA
0%
$0
Property Management
12%
$143
CapEx
4%
$48
Vacancy
3%
$36
Maintenance
4%
$48
Other
11%
$131