Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.02% first-year return on $45,783 initial cash invested.
15.02%
Cash On Cash
12.59%
Cap Rate
1.93
DSCR
$2,356
Rent
$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $1,783 expenses = $573 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,783
Downpayment
20%
$26,460
Closing costs
1%
$1,323
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,356
Total Expenses
$1,783
Mortgage P&I
31%
$721
Property Taxes
9%
$214
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259