Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.64% first-year return on $46,350 initial cash invested.
21.64%
Cash On Cash
14.68%
Cap Rate
2.3
DSCR
$2,434
Rent
$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,434 income − $1,598 expenses = $836 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,434
Total Expenses
$1,598
Mortgage P&I
30%
$719
Property Taxes
0%
$5
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268