Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.44% first-year return on $46,203 initial cash invested.
22.44%
Cash On Cash
14.95%
Cap Rate
2.38
DSCR
$2,652
Rent
$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $1,788 expenses = $864 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,203
Downpayment
20%
$26,860
Closing costs
1%
$1,343
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$1,788
Mortgage P&I
27%
$703
Property Taxes
4%
$117
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292