Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.62% first-year return on $45,447 initial cash invested.
26.62%
Cash On Cash
16.57%
Cap Rate
2.64
DSCR
$2,812
Rent
$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,812 income − $1,804 expenses = $1,008 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,447
Downpayment
20%
$26,140
Closing costs
1%
$1,307
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,812
Total Expenses
$1,804
Mortgage P&I
24%
$685
Property Taxes
5%
$130
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309