Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.82% first-year return on $47,715 initial cash invested.
20.82%
Cash On Cash
14.46%
Cap Rate
2.29
DSCR
$3,278
Rent
$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,278 income − $2,450 expenses = $828 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,715
Downpayment
20%
$28,300
Closing costs
1%
$1,415
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,278
Total Expenses
$2,450
Mortgage P&I
23%
$746
Property Taxes
16%
$540
Home Insurance
2%
$50
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361