Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.51% first-year return on $46,665 initial cash invested.
16.51%
Cash On Cash
12.99%
Cap Rate
1.98
DSCR
$2,264
Rent
$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,264 income − $1,622 expenses = $642 cash flow
Investment Breakdown
|
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,665
Downpayment
20%
$27,300
Closing costs
1%
$1,365
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,264
Total Expenses
$1,622
Mortgage P&I
33%
$745
Property Taxes
4%
$90
Home Insurance
1%
$16
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249