Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.24% first-year return on $46,329 initial cash invested.
11.24%
Cash On Cash
10.72%
Cap Rate
1.74
DSCR
$1,930
Rent
$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,930 income − $1,496 expenses = $434 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,930
Total Expenses
$1,496
Mortgage P&I
36%
$694
Property Taxes
5%
$99
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212