Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.59% first-year return on $45,762 initial cash invested.
12.59%
Cash On Cash
11.15%
Cap Rate
1.83
DSCR
$1,920
Rent
$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,920 income − $1,440 expenses = $480 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,762
Downpayment
20%
$26,440
Closing costs
1%
$1,322
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,920
Total Expenses
$1,440
Mortgage P&I
35%
$671
Property Taxes
5%
$94
Home Insurance
1%
$22
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$211