Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.85% first-year return on $47,274 initial cash invested.
24.85%
Cash On Cash
15.54%
Cap Rate
2.55
DSCR
$2,952
Rent
$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,952 income − $1,973 expenses = $979 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,274
Downpayment
20%
$27,880
Closing costs
1%
$1,394
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,952
Total Expenses
$1,973
Mortgage P&I
24%
$708
Property Taxes
3%
$74
Home Insurance
6%
$187
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325