Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.21% first-year return on $47,421 initial cash invested.
15.21%
Cash On Cash
12%
Cap Rate
1.97
DSCR
$2,235
Rent
$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,235 income − $1,634 expenses = $601 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,421
Downpayment
20%
$28,020
Closing costs
1%
$1,401
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,235
Total Expenses
$1,634
Mortgage P&I
32%
$711
Property Taxes
5%
$122
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246