Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.92% first-year return on $47,400 initial cash invested.
13.92%
Cash On Cash
11.79%
Cap Rate
1.89
DSCR
$2,409
Rent
$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $1,859 expenses = $550 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,409
Total Expenses
$1,859
Mortgage P&I
30%
$729
Property Taxes
11%
$263
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265