Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.06% first-year return on $45,699 initial cash invested.
10.06%
Cash On Cash
10.51%
Cap Rate
1.66
DSCR
$1,888
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,888 income − $1,505 expenses = $383 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,699
Downpayment
20%
$26,380
Closing costs
1%
$1,319
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,888
Total Expenses
$1,505
Mortgage P&I
37%
$696
Property Taxes
6%
$121
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$227
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$208