Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.71% first-year return on $45,510 initial cash invested.
11.71%
Cash On Cash
10.99%
Cap Rate
1.76
DSCR
$1,851
Rent
$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,851 income − $1,407 expenses = $444 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,510
Downpayment
20%
$26,200
Closing costs
1%
$1,310
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,851
Total Expenses
$1,407
Mortgage P&I
37%
$682
Property Taxes
3%
$62
Home Insurance
2%
$33
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204