Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.41% first-year return on $44,229 initial cash invested.
7.41%
Cash On Cash
9.36%
Cap Rate
1.54
DSCR
$1,668
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,668 income − $1,395 expenses = $273 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,668
Total Expenses
$1,395
Mortgage P&I
38%
$634
Property Taxes
9%
$150
Home Insurance
3%
$44
HOA
0%
$0
Property Management
12%
$200
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$183