Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.02% first-year return on $46,938 initial cash invested.
28.02%
Cash On Cash
16.69%
Cap Rate
2.74
DSCR
$3,027
Rent
$1,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,027 income − $1,931 expenses = $1,096 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,938
Downpayment
20%
$27,560
Closing costs
1%
$1,378
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,027
Total Expenses
$1,931
Mortgage P&I
23%
$700
Property Taxes
5%
$158
Home Insurance
1%
$44
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333