Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.31% first-year return on $46,539 initial cash invested.
9.31%
Cash On Cash
10.3%
Cap Rate
1.62
DSCR
$2,172
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $1,811 expenses = $361 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,539
Downpayment
20%
$27,180
Closing costs
1%
$1,359
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,172
Total Expenses
$1,811
Mortgage P&I
33%
$719
Property Taxes
14%
$305
Home Insurance
2%
$48
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239