Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.35% first-year return on $42,990 initial cash invested.
8.35%
Cash On Cash
10.05%
Cap Rate
1.58
DSCR
$1,646
Rent
$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,646 income − $1,347 expenses = $299 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,646
Total Expenses
$1,347
Mortgage P&I
38%
$632
Property Taxes
7%
$113
Home Insurance
3%
$42
HOA
0%
$0
Property Management
12%
$198
CapEx
4%
$66
Vacancy
3%
$49
Maintenance
4%
$66
Other
11%
$181