Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.44% first-year return on $47,463 initial cash invested.
19.44%
Cash On Cash
13.81%
Cap Rate
2.18
DSCR
$2,628
Rent
$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,628 income − $1,859 expenses = $769 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,463
Downpayment
20%
$28,060
Closing costs
1%
$1,403
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,628
Total Expenses
$1,859
Mortgage P&I
28%
$741
Property Taxes
7%
$176
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289