Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.66% first-year return on $45,342 initial cash invested.
14.66%
Cash On Cash
12.01%
Cap Rate
1.95
DSCR
$2,043
Rent
$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,043 income − $1,489 expenses = $554 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,342
Downpayment
20%
$26,040
Closing costs
1%
$1,302
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,043
Total Expenses
$1,489
Mortgage P&I
33%
$667
Property Taxes
4%
$81
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225