Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.01% first-year return on $47,400 initial cash invested.
11.01%
Cash On Cash
11.1%
Cap Rate
1.7
DSCR
$2,448
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $2,013 expenses = $435 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,448
Total Expenses
$2,013
Mortgage P&I
31%
$762
Property Taxes
15%
$370
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269