Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.91% first-year return on $46,056 initial cash invested.
16.91%
Cash On Cash
13%
Cap Rate
2.05
DSCR
$2,271
Rent
$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,271 income − $1,622 expenses = $649 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,056
Downpayment
20%
$26,720
Closing costs
1%
$1,336
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,271
Total Expenses
$1,622
Mortgage P&I
31%
$707
Property Taxes
4%
$95
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250