Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.21% first-year return on $45,300 initial cash invested.
3.21%
Cash On Cash
7.98%
Cap Rate
1.25
DSCR
$1,350
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,350 income − $1,229 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,350
Total Expenses
$1,229
Mortgage P&I
51%
$689
Property Taxes
3%
$36
Home Insurance
3%
$46
HOA
0%
$0
Property Management
12%
$162
CapEx
4%
$54
Vacancy
3%
$40
Maintenance
4%
$54
Other
11%
$148