Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.9% first-year return on $46,413 initial cash invested.
6.9%
Cash On Cash
9.39%
Cap Rate
1.47
DSCR
$1,798
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,798 income − $1,531 expenses = $267 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,413
Downpayment
20%
$27,060
Closing costs
1%
$1,353
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,798
Total Expenses
$1,531
Mortgage P&I
40%
$720
Property Taxes
8%
$150
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198