Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.15% first-year return on $47,904 initial cash invested.
11.15%
Cash On Cash
10.89%
Cap Rate
1.69
DSCR
$2,066
Rent
$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $1,621 expenses = $445 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,904
Downpayment
20%
$28,480
Closing costs
1%
$1,424
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,066
Total Expenses
$1,621
Mortgage P&I
37%
$764
Property Taxes
5%
$94
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227