Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.38% first-year return on $47,820 initial cash invested.
13.38%
Cash On Cash
11.73%
Cap Rate
1.82
DSCR
$2,360
Rent
$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,360 income − $1,827 expenses = $533 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,820
Downpayment
20%
$28,400
Closing costs
1%
$1,420
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,360
Total Expenses
$1,827
Mortgage P&I
32%
$761
Property Taxes
9%
$214
Home Insurance
2%
$50
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260