Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.14% first-year return on $47,400 initial cash invested.
15.14%
Cash On Cash
12.67%
Cap Rate
1.88
DSCR
$2,310
Rent
$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $1,712 expenses = $598 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,310
Total Expenses
$1,712
Mortgage P&I
34%
$788
Property Taxes
4%
$91
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254