Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.35% first-year return on $46,770 initial cash invested.
20.35%
Cash On Cash
14.73%
Cap Rate
2.29
DSCR
$3,843
Rent
$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,843 income − $3,050 expenses = $793 cash flow
Investment Breakdown
|
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,770
Downpayment
20%
$27,400
Closing costs
1%
$1,370
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,843
Total Expenses
$3,050
Mortgage P&I
19%
$735
Property Taxes
25%
$959
Home Insurance
1%
$49
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423