Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.44% first-year return on $47,484 initial cash invested.
15.44%
Cash On Cash
12.4%
Cap Rate
1.94
DSCR
$2,289
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $1,678 expenses = $611 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,484
Downpayment
20%
$28,080
Closing costs
1%
$1,404
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,289
Total Expenses
$1,678
Mortgage P&I
33%
$748
Property Taxes
4%
$100
Home Insurance
2%
$50
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252