Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.75% first-year return on $45,300 initial cash invested.
30.75%
Cash On Cash
18.5%
Cap Rate
2.82
DSCR
$3,304
Rent
$1,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $2,143 expenses = $1,161 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$2,143
Mortgage P&I
22%
$711
Property Taxes
5%
$170
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363