Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.12% first-year return on $46,119 initial cash invested.
17.12%
Cash On Cash
13.2%
Cap Rate
2.04
DSCR
$2,301
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,301 income − $1,643 expenses = $658 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,119
Downpayment
20%
$26,780
Closing costs
1%
$1,339
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,301
Total Expenses
$1,643
Mortgage P&I
31%
$723
Property Taxes
3%
$80
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253