Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.68% first-year return on $47,379 initial cash invested.
25.68%
Cash On Cash
16.19%
Cap Rate
2.48
DSCR
$2,832
Rent
$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,832 income − $1,818 expenses = $1,014 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,832
Total Expenses
$1,818
Mortgage P&I
27%
$761
Property Taxes
2%
$45
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312