Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.89% first-year return on $47,379 initial cash invested.
14.89%
Cash On Cash
12.27%
Cap Rate
1.89
DSCR
$2,187
Rent
$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $1,599 expenses = $588 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,187
Total Expenses
$1,599
Mortgage P&I
35%
$755
Property Taxes
2%
$52
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$241