Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.74% first-year return on $45,300 initial cash invested.
11.74%
Cash On Cash
11.33%
Cap Rate
1.76
DSCR
$2,120
Rent
$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,120 income − $1,677 expenses = $443 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,120
Total Expenses
$1,677
Mortgage P&I
33%
$699
Property Taxes
10%
$211
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233