Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.02% first-year return on $46,350 initial cash invested.
10.02%
Cash On Cash
10.81%
Cap Rate
1.64
DSCR
$2,170
Rent
$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $1,783 expenses = $387 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
$2,170
Total Expenses
$1,783
Mortgage P&I
34%
$742
Property Taxes
12%
$256
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239