Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.57% first-year return on $43,914 initial cash invested.
7.57%
Cash On Cash
9.87%
Cap Rate
1.51
DSCR
$1,614
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,614 income − $1,337 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,914
Downpayment
20%
$24,680
Closing costs
1%
$1,234
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,614
Total Expenses
$1,337
Mortgage P&I
42%
$673
Property Taxes
4%
$62
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$194
CapEx
4%
$65
Vacancy
3%
$48
Maintenance
4%
$65
Other
11%
$178