Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.61% first-year return on $46,623 initial cash invested.
12.61%
Cash On Cash
11.54%
Cap Rate
1.77
DSCR
$2,046
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $1,556 expenses = $490 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,623
Downpayment
20%
$27,260
Closing costs
1%
$1,363
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,046
Total Expenses
$1,556
Mortgage P&I
36%
$739
Property Taxes
4%
$72
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225