Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.29% first-year return on $46,350 initial cash invested.
9.29%
Cash On Cash
10.26%
Cap Rate
1.6
DSCR
$1,848
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,848 income − $1,489 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,848
Total Expenses
$1,489
Mortgage P&I
39%
$721
Property Taxes
5%
$93
Home Insurance
3%
$47
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203