Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.3% first-year return on $47,379 initial cash invested.
21.3%
Cash On Cash
14.95%
Cap Rate
2.23
DSCR
$2,966
Rent
$841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,966 income − $2,125 expenses = $841 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,966
Total Expenses
$2,125
Mortgage P&I
26%
$783
Property Taxes
10%
$284
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326