Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.5% first-year return on $45,636 initial cash invested.
27.5%
Cash On Cash
16.61%
Cap Rate
2.73
DSCR
$2,703
Rent
$1,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $1,657 expenses = $1,046 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,636
Downpayment
20%
$26,320
Closing costs
1%
$1,316
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$1,657
Mortgage P&I
25%
$668
Property Taxes
1%
$17
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297