Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.23% first-year return on $45,888 initial cash invested.
22.23%
Cash On Cash
14.77%
Cap Rate
2.42
DSCR
$2,756
Rent
$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $1,906 expenses = $850 cash flow
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,888
Downpayment
20%
$26,560
Closing costs
1%
$1,328
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,756
Total Expenses
$1,906
Mortgage P&I
24%
$674
Property Taxes
9%
$237
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303