Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.5% first-year return on $46,854 initial cash invested.
10.5%
Cash On Cash
10.64%
Cap Rate
1.68
DSCR
$2,044
Rent
$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,044 income − $1,634 expenses = $410 cash flow
Investment Breakdown
|
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,854
Downpayment
20%
$27,480
Closing costs
1%
$1,374
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,044
Total Expenses
$1,634
Mortgage P&I
36%
$726
Property Taxes
8%
$167
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225