Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.29% first-year return on $47,106 initial cash invested.
10.29%
Cash On Cash
10.35%
Cap Rate
1.7
DSCR
$2,184
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $1,780 expenses = $404 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,106
Downpayment
20%
$27,720
Closing costs
1%
$1,386
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$1,780
Mortgage P&I
32%
$704
Property Taxes
13%
$283
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$240