Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.4% first-year return on $46,350 initial cash invested.
15.4%
Cash On Cash
12.61%
Cap Rate
1.95
DSCR
$2,418
Rent
$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,418 income − $1,823 expenses = $595 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,418
Total Expenses
$1,823
Mortgage P&I
30%
$727
Property Taxes
9%
$226
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266