Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.77% first-year return on $39,819 initial cash invested.
8.77%
Cash On Cash
10.56%
Cap Rate
1.63
DSCR
$1,540
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,540 income − $1,249 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,819
Downpayment
20%
$20,780
Closing costs
1%
$1,039
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,540
Total Expenses
$1,249
Mortgage P&I
36%
$561
Property Taxes
7%
$104
Home Insurance
4%
$60
HOA
0%
$0
Property Management
12%
$185
CapEx
4%
$62
Vacancy
3%
$46
Maintenance
4%
$62
Other
11%
$169