Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.11% first-year return on $46,539 initial cash invested.
11.11%
Cash On Cash
11.13%
Cap Rate
1.7
DSCR
$2,190
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,190 income − $1,759 expenses = $431 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,539
Downpayment
20%
$27,180
Closing costs
1%
$1,359
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,190
Total Expenses
$1,759
Mortgage P&I
34%
$741
Property Taxes
10%
$223
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241