Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.05% first-year return on $45,300 initial cash invested.
27.05%
Cash On Cash
16.65%
Cap Rate
2.69
DSCR
$2,835
Rent
$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $1,814 expenses = $1,021 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$1,814
Mortgage P&I
24%
$670
Property Taxes
5%
$135
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312