Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.39% first-year return on $47,757 initial cash invested.
27.39%
Cash On Cash
16.49%
Cap Rate
2.65
DSCR
$3,040
Rent
$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,040 income − $1,950 expenses = $1,090 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,757
Downpayment
20%
$28,340
Closing costs
1%
$1,417
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,040
Total Expenses
$1,950
Mortgage P&I
24%
$735
Property Taxes
4%
$130
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334