Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.97% first-year return on $46,602 initial cash invested.
5.97%
Cash On Cash
9.53%
Cap Rate
1.39
DSCR
$1,842
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $1,610 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,602
Downpayment
20%
$27,240
Closing costs
1%
$1,362
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,842
Total Expenses
$1,610
Mortgage P&I
42%
$776
Property Taxes
9%
$169
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$221
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203