Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.74% first-year return on $45,594 initial cash invested.
15.74%
Cash On Cash
13.12%
Cap Rate
1.95
DSCR
$2,517
Rent
$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,517 income − $1,919 expenses = $598 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,594
Downpayment
20%
$26,280
Closing costs
1%
$1,314
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,517
Total Expenses
$1,919
Mortgage P&I
29%
$738
Property Taxes
10%
$245
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277