Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.44% first-year return on $47,190 initial cash invested.
14.44%
Cash On Cash
12.13%
Cap Rate
1.89
DSCR
$2,344
Rent
$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $1,776 expenses = $568 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,344
Total Expenses
$1,776
Mortgage P&I
32%
$743
Property Taxes
8%
$187
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258