Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.72% first-year return on $47,673 initial cash invested.
20.72%
Cash On Cash
13.83%
Cap Rate
2.33
DSCR
$2,622
Rent
$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $1,799 expenses = $823 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,673
Downpayment
20%
$28,260
Closing costs
1%
$1,413
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$1,799
Mortgage P&I
27%
$700
Property Taxes
4%
$92
Home Insurance
4%
$115
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288