Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.25% first-year return on $46,329 initial cash invested.
30.25%
Cash On Cash
18.09%
Cap Rate
2.76
DSCR
$3,196
Rent
$1,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,196 income − $2,028 expenses = $1,168 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,196
Total Expenses
$2,028
Mortgage P&I
23%
$738
Property Taxes
5%
$155
Home Insurance
1%
$47
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352