Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.38% first-year return on $45,489 initial cash invested.
27.38%
Cash On Cash
16.79%
Cap Rate
2.76
DSCR
$3,224
Rent
$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,224 income − $2,186 expenses = $1,038 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,489
Downpayment
20%
$26,180
Closing costs
1%
$1,309
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,224
Total Expenses
$2,186
Mortgage P&I
21%
$664
Property Taxes
10%
$334
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355