Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.7% first-year return on $45,300 initial cash invested.
26.7%
Cash On Cash
16.54%
Cap Rate
2.65
DSCR
$2,667
Rent
$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $1,659 expenses = $1,008 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,667
Total Expenses
$1,659
Mortgage P&I
25%
$677
Property Taxes
1%
$29
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293