Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.39% first-year return on $47,358 initial cash invested.
12.39%
Cash On Cash
11.38%
Cap Rate
1.77
DSCR
$2,166
Rent
$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,166 income − $1,677 expenses = $489 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,358
Downpayment
20%
$27,960
Closing costs
1%
$1,398
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,166
Total Expenses
$1,677
Mortgage P&I
35%
$750
Property Taxes
6%
$129
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238