Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.13% first-year return on $45,279 initial cash invested.
19.13%
Cash On Cash
13.8%
Cap Rate
2.19
DSCR
$2,216
Rent
$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,216 income − $1,494 expenses = $722 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,216
Total Expenses
$1,494
Mortgage P&I
31%
$683
Property Taxes
1%
$11
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$66
Maintenance
4%
$89
Other
11%
$244