Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.41% first-year return on $46,056 initial cash invested.
14.41%
Cash On Cash
12.46%
Cap Rate
1.88
DSCR
$2,394
Rent
$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $1,841 expenses = $553 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,056
Downpayment
20%
$26,720
Closing costs
1%
$1,336
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,394
Total Expenses
$1,841
Mortgage P&I
31%
$738
Property Taxes
10%
$238
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263