Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.04% first-year return on $47,400 initial cash invested.
17.04%
Cash On Cash
13.29%
Cap Rate
2
DSCR
$2,606
Rent
$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,606 income − $1,933 expenses = $673 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,606
Total Expenses
$1,933
Mortgage P&I
30%
$774
Property Taxes
9%
$224
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287