Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.76% first-year return on $46,308 initial cash invested.
8.76%
Cash On Cash
10.08%
Cap Rate
1.57
DSCR
$1,780
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,780 income − $1,442 expenses = $338 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,308
Downpayment
20%
$26,960
Closing costs
1%
$1,348
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,780
Total Expenses
$1,442
Mortgage P&I
41%
$723
Property Taxes
3%
$54
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$196