Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.86% first-year return on $46,350 initial cash invested.
11.86%
Cash On Cash
11.32%
Cap Rate
1.73
DSCR
$1,944
Rent
$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,944 income − $1,486 expenses = $458 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,944
Total Expenses
$1,486
Mortgage P&I
38%
$738
Property Taxes
2%
$40
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214