Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.05% first-year return on $47,106 initial cash invested.
16.05%
Cash On Cash
12.74%
Cap Rate
1.97
DSCR
$2,350
Rent
$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,350 income − $1,720 expenses = $630 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,106
Downpayment
20%
$27,720
Closing costs
1%
$1,386
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,350
Total Expenses
$1,720
Mortgage P&I
32%
$747
Property Taxes
5%
$125
Home Insurance
2%
$50
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258