Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.04% first-year return on $46,161 initial cash invested.
16.04%
Cash On Cash
12.84%
Cap Rate
2
DSCR
$2,542
Rent
$617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $1,925 expenses = $617 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,161
Downpayment
20%
$26,820
Closing costs
1%
$1,341
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$1,925
Mortgage P&I
28%
$716
Property Taxes
11%
$283
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280