Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.05% first-year return on $46,581 initial cash invested.
16.05%
Cash On Cash
12.55%
Cap Rate
2.02
DSCR
$2,362
Rent
$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,362 income − $1,739 expenses = $623 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,581
Downpayment
20%
$27,220
Closing costs
1%
$1,361
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,362
Total Expenses
$1,739
Mortgage P&I
30%
$706
Property Taxes
7%
$165
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260