Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.24% first-year return on $46,539 initial cash invested.
15.24%
Cash On Cash
12.42%
Cap Rate
1.96
DSCR
$2,420
Rent
$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,420 income − $1,829 expenses = $591 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,539
Downpayment
20%
$27,180
Closing costs
1%
$1,359
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,420
Total Expenses
$1,829
Mortgage P&I
30%
$719
Property Taxes
10%
$241
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266