Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.86% first-year return on $46,560 initial cash invested.
17.86%
Cash On Cash
13.46%
Cap Rate
2.07
DSCR
$2,382
Rent
$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $1,689 expenses = $693 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,560
Downpayment
20%
$27,200
Closing costs
1%
$1,360
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,382
Total Expenses
$1,689
Mortgage P&I
31%
$737
Property Taxes
3%
$80
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262