Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.19% first-year return on $46,329 initial cash invested.
11.19%
Cash On Cash
10.91%
Cap Rate
1.71
DSCR
$1,956
Rent
$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $1,524 expenses = $432 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,956
Total Expenses
$1,524
Mortgage P&I
37%
$716
Property Taxes
5%
$96
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215