Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.34% first-year return on $47,253 initial cash invested.
23.34%
Cash On Cash
15.01%
Cap Rate
2.43
DSCR
$2,654
Rent
$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,654 income − $1,735 expenses = $919 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,253
Downpayment
20%
$27,860
Closing costs
1%
$1,393
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,654
Total Expenses
$1,735
Mortgage P&I
27%
$717
Property Taxes
1%
$39
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292