Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.35% first-year return on $47,421 initial cash invested.
16.35%
Cash On Cash
12.62%
Cap Rate
1.99
DSCR
$2,184
Rent
$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $1,538 expenses = $646 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,421
Downpayment
20%
$28,020
Closing costs
1%
$1,401
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$1,538
Mortgage P&I
34%
$740
Property Taxes
0%
$7
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$240