Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.69% first-year return on $44,586 initial cash invested.
9.69%
Cash On Cash
10.23%
Cap Rate
1.68
DSCR
$1,896
Rent
$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $1,536 expenses = $360 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,586
Downpayment
20%
$25,320
Closing costs
1%
$1,266
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,896
Total Expenses
$1,536
Mortgage P&I
34%
$643
Property Taxes
11%
$205
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209