Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.06% first-year return on $46,140 initial cash invested.
15.06%
Cash On Cash
12.12%
Cap Rate
1.99
DSCR
$2,340
Rent
$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $1,761 expenses = $579 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,140
Downpayment
20%
$26,800
Closing costs
1%
$1,340
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,340
Total Expenses
$1,761
Mortgage P&I
29%
$680
Property Taxes
11%
$255
Home Insurance
1%
$30
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257