Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.55% first-year return on $46,350 initial cash invested.
6.55%
Cash On Cash
9.4%
Cap Rate
1.45
DSCR
$1,827
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,827 income − $1,574 expenses = $253 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,827
Total Expenses
$1,574
Mortgage P&I
40%
$732
Property Taxes
10%
$174
Home Insurance
3%
$47
HOA
0%
$0
Property Management
12%
$219
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$201