Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.26% first-year return on $44,145 initial cash invested.
8.26%
Cash On Cash
9.79%
Cap Rate
1.57
DSCR
$1,620
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,620 income − $1,316 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,145
Downpayment
20%
$24,900
Closing costs
1%
$1,245
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,620
Total Expenses
$1,316
Mortgage P&I
40%
$647
Property Taxes
5%
$77
Home Insurance
3%
$41
HOA
0%
$0
Property Management
12%
$194
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$178