Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.28% first-year return on $45,762 initial cash invested.
17.28%
Cash On Cash
13.18%
Cap Rate
2.07
DSCR
$2,254
Rent
$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,254 income − $1,595 expenses = $659 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,762
Downpayment
20%
$26,440
Closing costs
1%
$1,322
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,254
Total Expenses
$1,595
Mortgage P&I
31%
$703
Property Taxes
3%
$70
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248