Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.05% first-year return on $47,190 initial cash invested.
13.05%
Cash On Cash
11.52%
Cap Rate
1.8
DSCR
$2,019
Rent
$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,019 income − $1,506 expenses = $513 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,019
Total Expenses
$1,506
Mortgage P&I
37%
$740
Property Taxes
1%
$30
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222