Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.06% first-year return on $47,757 initial cash invested.
22.06%
Cash On Cash
14.71%
Cap Rate
2.32
DSCR
$2,745
Rent
$878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,745 income − $1,867 expenses = $878 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,757
Downpayment
20%
$28,340
Closing costs
1%
$1,417
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,745
Total Expenses
$1,867
Mortgage P&I
27%
$749
Property Taxes
5%
$135
Home Insurance
2%
$50
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302