Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.91% first-year return on $42,318 initial cash invested.
7.91%
Cash On Cash
9.48%
Cap Rate
1.59
DSCR
$1,560
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $1,281 expenses = $279 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,318
Downpayment
20%
$23,160
Closing costs
1%
$1,158
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,560
Total Expenses
$1,281
Mortgage P&I
37%
$574
Property Taxes
9%
$142
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$187
CapEx
4%
$62
Vacancy
3%
$47
Maintenance
4%
$62
Other
11%
$172