Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.5% first-year return on $47,190 initial cash invested.
10.5%
Cash On Cash
10.77%
Cap Rate
1.68
DSCR
$2,274
Rent
$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,274 income − $1,861 expenses = $413 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,274
Total Expenses
$1,861
Mortgage P&I
33%
$744
Property Taxes
13%
$295
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250