Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11% first-year return on $46,266 initial cash invested.
11%
Cash On Cash
10.85%
Cap Rate
1.7
DSCR
$1,923
Rent
$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,923 income − $1,499 expenses = $424 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,266
Downpayment
20%
$26,920
Closing costs
1%
$1,346
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,923
Total Expenses
$1,499
Mortgage P&I
37%
$716
Property Taxes
4%
$77
Home Insurance
3%
$51
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212