Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 36.11% first-year return on $45,300 initial cash invested.
36.11%
Cash On Cash
20.04%
Cap Rate
3.21
DSCR
$3,273
Rent
$1,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,273 income − $1,910 expenses = $1,363 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,273
Total Expenses
$1,910
Mortgage P&I
21%
$677
Property Taxes
2%
$74
Home Insurance
1%
$46
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360