Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.28% first-year return on $47,148 initial cash invested.
10.28%
Cash On Cash
10.82%
Cap Rate
1.66
DSCR
$2,295
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $1,891 expenses = $404 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,148
Downpayment
20%
$27,760
Closing costs
1%
$1,388
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,295
Total Expenses
$1,891
Mortgage P&I
33%
$755
Property Taxes
13%
$305
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252