Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.73% first-year return on $45,951 initial cash invested.
4.73%
Cash On Cash
8.47%
Cap Rate
1.35
DSCR
$1,568
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,568 income − $1,387 expenses = $181 cash flow
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,951
Downpayment
20%
$26,620
Closing costs
1%
$1,331
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,568
Total Expenses
$1,387
Mortgage P&I
44%
$695
Property Taxes
7%
$112
Home Insurance
3%
$47
HOA
0%
$0
Property Management
12%
$188
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$172