Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 35.74% first-year return on $45,300 initial cash invested.
35.74%
Cash On Cash
19.98%
Cap Rate
3.17
DSCR
$3,288
Rent
$1,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,288 income − $1,939 expenses = $1,349 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,288
Total Expenses
$1,939
Mortgage P&I
21%
$683
Property Taxes
3%
$90
Home Insurance
1%
$46
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362