Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.55% first-year return on $45,300 initial cash invested.
15.55%
Cash On Cash
12.48%
Cap Rate
1.98
DSCR
$2,048
Rent
$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,048 income − $1,461 expenses = $587 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,048
Total Expenses
$1,461
Mortgage P&I
33%
$683
Property Taxes
2%
$36
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225