Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.53% first-year return on $46,140 initial cash invested.
17.53%
Cash On Cash
13.73%
Cap Rate
2.07
DSCR
$2,930
Rent
$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $2,256 expenses = $674 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,140
Downpayment
20%
$26,800
Closing costs
1%
$1,340
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,930
Total Expenses
$2,256
Mortgage P&I
25%
$742
Property Taxes
15%
$453
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322