Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 55.58% first-year return on $45,405 initial cash invested.
55.58%
Cash On Cash
27.3%
Cap Rate
4.35
DSCR
$4,590
Rent
$2,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,590 income − $2,487 expenses = $2,103 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,405
Downpayment
20%
$26,100
Closing costs
1%
$1,305
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$4,590
Total Expenses
$2,487
Mortgage P&I
15%
$682
Property Taxes
4%
$197
Home Insurance
1%
$46
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505