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 $47,190 initial cash invested.
26.62%
Cash On Cash
16.33%
Cap Rate
2.59
DSCR
$2,859
Rent
$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $1,812 expenses = $1,047 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,859
Total Expenses
$1,812
Mortgage P&I
26%
$730
Property Taxes
2%
$62
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314