Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.85% first-year return on $47,022 initial cash invested.
10.85%
Cash On Cash
10.79%
Cap Rate
1.68
DSCR
$2,004
Rent
$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $1,579 expenses = $425 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,022
Downpayment
20%
$27,640
Closing costs
1%
$1,382
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,004
Total Expenses
$1,579
Mortgage P&I
37%
$738
Property Taxes
6%
$112
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220