Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.98% first-year return on $43,074 initial cash invested.
3.98%
Cash On Cash
8.48%
Cap Rate
1.31
DSCR
$1,484
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,484 income − $1,341 expenses = $143 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,074
Downpayment
20%
$23,880
Closing costs
1%
$1,194
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,484
Total Expenses
$1,341
Mortgage P&I
43%
$642
Property Taxes
9%
$130
Home Insurance
4%
$65
HOA
0%
$0
Property Management
12%
$178
CapEx
4%
$59
Vacancy
3%
$45
Maintenance
4%
$59
Other
11%
$163