Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.87% first-year return on $45,594 initial cash invested.
23.87%
Cash On Cash
15.58%
Cap Rate
2.45
DSCR
$2,602
Rent
$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $1,695 expenses = $907 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,602
Total Expenses
$1,695
Mortgage P&I
27%
$695
Property Taxes
3%
$67
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286