Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.79% first-year return on $47,379 initial cash invested.
14.79%
Cash On Cash
12.2%
Cap Rate
1.9
DSCR
$2,276
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $1,692 expenses = $584 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,276
Total Expenses
$1,692
Mortgage P&I
33%
$747
Property Taxes
6%
$126
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250