Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.47% first-year return on $45,300 initial cash invested.
23.47%
Cash On Cash
15.4%
Cap Rate
2.47
DSCR
$2,679
Rent
$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,679 income − $1,793 expenses = $886 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
$2,679
Total Expenses
$1,793
Mortgage P&I
25%
$675
Property Taxes
6%
$162
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295