Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.08% first-year return on $45,783 initial cash invested.
13.08%
Cash On Cash
11.68%
Cap Rate
1.83
DSCR
$2,144
Rent
$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,144 income − $1,645 expenses = $499 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,783
Downpayment
20%
$26,460
Closing costs
1%
$1,323
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,144
Total Expenses
$1,645
Mortgage P&I
33%
$703
Property Taxes
8%
$166
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236