Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.81% first-year return on $46,350 initial cash invested.
19.81%
Cash On Cash
14.03%
Cap Rate
2.25
DSCR
$2,820
Rent
$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $2,055 expenses = $765 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,820
Total Expenses
$2,055
Mortgage P&I
25%
$700
Property Taxes
12%
$349
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310