Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.42% first-year return on $42,696 initial cash invested.
9.42%
Cash On Cash
10.32%
Cap Rate
1.66
DSCR
$1,688
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $1,353 expenses = $335 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,696
Downpayment
20%
$23,520
Closing costs
1%
$1,176
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,688
Total Expenses
$1,353
Mortgage P&I
36%
$608
Property Taxes
4%
$61
Home Insurance
6%
$108
HOA
0%
$0
Property Management
12%
$203
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$186