Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.22% first-year return on $47,547 initial cash invested.
12.22%
Cash On Cash
11.11%
Cap Rate
1.79
DSCR
$2,278
Rent
$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $1,794 expenses = $484 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,547
Downpayment
20%
$28,140
Closing costs
1%
$1,407
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$1,794
Mortgage P&I
32%
$728
Property Taxes
10%
$228
Home Insurance
3%
$64
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251