Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.18% first-year return on $45,930 initial cash invested.
7.18%
Cash On Cash
9.55%
Cap Rate
1.47
DSCR
$1,623
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,623 income − $1,348 expenses = $275 cash flow
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,930
Downpayment
20%
$26,600
Closing costs
1%
$1,330
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,623
Total Expenses
$1,348
Mortgage P&I
44%
$718
Property Taxes
2%
$30
Home Insurance
3%
$47
HOA
0%
$0
Property Management
12%
$195
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$179