Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.12% first-year return on $46,329 initial cash invested.
14.12%
Cash On Cash
12.2%
Cap Rate
1.86
DSCR
$2,253
Rent
$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $1,708 expenses = $545 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,253
Total Expenses
$1,708
Mortgage P&I
33%
$736
Property Taxes
7%
$159
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248