Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.26% first-year return on $47,379 initial cash invested.
22.26%
Cash On Cash
15.16%
Cap Rate
2.32
DSCR
$3,130
Rent
$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $2,251 expenses = $879 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$2,251
Mortgage P&I
24%
$763
Property Taxes
9%
$275
Home Insurance
2%
$49
HOA
3%
$100
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344