Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.56% first-year return on $46,329 initial cash invested.
12.56%
Cash On Cash
11.53%
Cap Rate
1.78
DSCR
$2,026
Rent
$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,026 income − $1,541 expenses = $485 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,026
Total Expenses
$1,541
Mortgage P&I
36%
$730
Property Taxes
4%
$75
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223