Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.69% first-year return on $47,379 initial cash invested.
24.69%
Cash On Cash
15.94%
Cap Rate
2.44
DSCR
$3,000
Rent
$975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,000 income − $2,025 expenses = $975 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,000
Total Expenses
$2,025
Mortgage P&I
25%
$763
Property Taxes
6%
$193
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330