Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.39% first-year return on $46,539 initial cash invested.
23.39%
Cash On Cash
15.53%
Cap Rate
2.37
DSCR
$2,748
Rent
$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $1,841 expenses = $907 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,539
Downpayment
20%
$27,180
Closing costs
1%
$1,359
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,748
Total Expenses
$1,841
Mortgage P&I
27%
$742
Property Taxes
4%
$97
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302