Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.23% first-year return on $47,631 initial cash invested.
13.23%
Cash On Cash
11.3%
Cap Rate
1.86
DSCR
$2,188
Rent
$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $1,663 expenses = $525 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,631
Downpayment
20%
$28,220
Closing costs
1%
$1,411
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$1,663
Mortgage P&I
33%
$716
Property Taxes
7%
$157
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241