Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.12% first-year return on $47,379 initial cash invested.
13.12%
Cash On Cash
11.73%
Cap Rate
1.79
DSCR
$2,090
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,090 income − $1,572 expenses = $518 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,090
Total Expenses
$1,572
Mortgage P&I
37%
$766
Property Taxes
2%
$45
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230