Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.77% first-year return on $46,623 initial cash invested.
13.77%
Cash On Cash
11.63%
Cap Rate
1.91
DSCR
$2,355
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,355 income − $1,820 expenses = $535 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,623
Downpayment
20%
$27,260
Closing costs
1%
$1,363
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,355
Total Expenses
$1,820
Mortgage P&I
29%
$692
Property Taxes
12%
$292
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259