Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.79% first-year return on $39,798 initial cash invested.
5.79%
Cash On Cash
9.41%
Cap Rate
1.44
DSCR
$1,402
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,402 income − $1,210 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,798
Downpayment
20%
$20,760
Closing costs
1%
$1,038
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,402
Total Expenses
$1,210
Mortgage P&I
40%
$566
Property Taxes
8%
$112
Home Insurance
4%
$56
HOA
0%
$0
Property Management
12%
$168
CapEx
4%
$56
Vacancy
3%
$42
Maintenance
4%
$56
Other
11%
$154