Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.62% first-year return on $43,536 initial cash invested.
9.62%
Cash On Cash
10.96%
Cap Rate
1.62
DSCR
$1,899
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,899 income − $1,550 expenses = $349 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,536
Downpayment
20%
$24,320
Closing costs
1%
$1,216
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,899
Total Expenses
$1,550
Mortgage P&I
36%
$686
Property Taxes
10%
$184
Home Insurance
2%
$34
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209