Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.67% first-year return on $43,179 initial cash invested.
2.67%
Cash On Cash
8.01%
Cap Rate
1.23
DSCR
$1,269
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,269 income − $1,173 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,269
Total Expenses
$1,173
Mortgage P&I
51%
$653
Property Taxes
4%
$46
Home Insurance
3%
$42
HOA
0%
$0
Property Management
12%
$152
CapEx
4%
$51
Vacancy
3%
$38
Maintenance
4%
$51
Other
11%
$140