Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.23% first-year return on $41,400 initial cash invested.
14.23%
Cash On Cash
11.49%
Cap Rate
1.75
DSCR
$2,108
Rent
$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,108 income − $1,617 expenses = $491 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
9%
$12,000
Cashflow
Total Income
$2,108
Total Expenses
$1,617
Mortgage P&I
36%
$765
Property Taxes
4%
$87
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232