Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.65% first-year return on $47,232 initial cash invested.
21.65%
Cash On Cash
14.64%
Cap Rate
2.38
DSCR
$3,292
Rent
$852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,292 income − $2,440 expenses = $852 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,232
Downpayment
20%
$27,840
Closing costs
1%
$1,392
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,292
Total Expenses
$2,440
Mortgage P&I
22%
$714
Property Taxes
13%
$422
Home Insurance
6%
$184
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362