Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.99% first-year return on $47,043 initial cash invested.
11.99%
Cash On Cash
10.85%
Cap Rate
1.78
DSCR
$1,940
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,940 income − $1,470 expenses = $470 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,043
Downpayment
20%
$27,660
Closing costs
1%
$1,383
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,940
Total Expenses
$1,470
Mortgage P&I
36%
$702
Property Taxes
3%
$66
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$213