Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.01% first-year return on $47,484 initial cash invested.
10.01%
Cash On Cash
10.51%
Cap Rate
1.64
DSCR
$2,138
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $1,742 expenses = $396 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,484
Downpayment
20%
$28,080
Closing costs
1%
$1,404
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,138
Total Expenses
$1,742
Mortgage P&I
35%
$748
Property Taxes
10%
$209
Home Insurance
3%
$57
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$235