Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.97% first-year return on $45,279 initial cash invested.
14.97%
Cash On Cash
12.18%
Cap Rate
1.97
DSCR
$2,136
Rent
$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,136 income − $1,571 expenses = $565 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,136
Total Expenses
$1,571
Mortgage P&I
31%
$669
Property Taxes
6%
$131
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235