Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.21% first-year return on $47,505 initial cash invested.
15.21%
Cash On Cash
12.49%
Cap Rate
1.91
DSCR
$2,326
Rent
$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,326 income − $1,724 expenses = $602 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,505
Downpayment
20%
$28,100
Closing costs
1%
$1,405
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,326
Total Expenses
$1,724
Mortgage P&I
33%
$767
Property Taxes
3%
$78
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256