Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.74% first-year return on $45,468 initial cash invested.
10.74%
Cash On Cash
10.67%
Cap Rate
1.7
DSCR
$1,788
Rent
$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,788 income − $1,381 expenses = $407 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,468
Downpayment
20%
$26,160
Closing costs
1%
$1,308
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,788
Total Expenses
$1,381
Mortgage P&I
38%
$684
Property Taxes
0%
$2
Home Insurance
5%
$85
HOA
0%
$0
Property Management
12%
$215
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$197