Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.47% first-year return on $46,980 initial cash invested.
10.47%
Cash On Cash
10.55%
Cap Rate
1.69
DSCR
$2,150
Rent
$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $1,740 expenses = $410 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,980
Downpayment
20%
$27,600
Closing costs
1%
$1,380
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,150
Total Expenses
$1,740
Mortgage P&I
33%
$717
Property Taxes
11%
$245
Home Insurance
2%
$48
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236