Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.75% first-year return on $45,720 initial cash invested.
16.75%
Cash On Cash
13.1%
Cap Rate
2.03
DSCR
$2,343
Rent
$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $1,705 expenses = $638 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,720
Downpayment
20%
$26,400
Closing costs
1%
$1,320
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,343
Total Expenses
$1,705
Mortgage P&I
30%
$709
Property Taxes
7%
$153
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258