Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.05% first-year return on $46,245 initial cash invested.
13.05%
Cash On Cash
11.65%
Cap Rate
1.84
DSCR
$2,312
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $1,809 expenses = $503 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,245
Downpayment
20%
$26,900
Closing costs
1%
$1,345
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,312
Total Expenses
$1,809
Mortgage P&I
31%
$711
Property Taxes
11%
$262
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254