Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.23% first-year return on $47,190 initial cash invested.
12.23%
Cash On Cash
11.28%
Cap Rate
1.75
DSCR
$1,995
Rent
$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,995 income − $1,514 expenses = $481 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,995
Total Expenses
$1,514
Mortgage P&I
37%
$746
Property Taxes
2%
$41
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219