Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.23% first-year return on $42,024 initial cash invested.
6.23%
Cash On Cash
9.08%
Cap Rate
1.47
DSCR
$1,474
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,474 income − $1,256 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,024
Downpayment
20%
$22,880
Closing costs
1%
$1,144
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,474
Total Expenses
$1,256
Mortgage P&I
40%
$589
Property Taxes
9%
$128
Home Insurance
3%
$38
HOA
0%
$0
Property Management
12%
$177
CapEx
4%
$59
Vacancy
3%
$44
Maintenance
4%
$59
Other
11%
$162