Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.17% first-year return on $46,350 initial cash invested.
15.17%
Cash On Cash
12.25%
Cap Rate
1.96
DSCR
$2,218
Rent
$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $1,632 expenses = $586 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,218
Total Expenses
$1,632
Mortgage P&I
32%
$703
Property Taxes
6%
$127
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244