Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.4% first-year return on $45,384 initial cash invested.
23.4%
Cash On Cash
15.27%
Cap Rate
2.47
DSCR
$2,514
Rent
$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $1,629 expenses = $885 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,384
Downpayment
20%
$26,080
Closing costs
1%
$1,304
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,514
Total Expenses
$1,629
Mortgage P&I
27%
$673
Property Taxes
2%
$44
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277