Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.79% first-year return on $47,379 initial cash invested.
18.79%
Cash On Cash
13.77%
Cap Rate
2.1
DSCR
$2,499
Rent
$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $1,757 expenses = $742 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,499
Total Expenses
$1,757
Mortgage P&I
31%
$763
Property Taxes
3%
$80
Home Insurance
2%
$49
HOA
1%
$15
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275