Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.29% first-year return on $46,077 initial cash invested.
22.29%
Cash On Cash
14.96%
Cap Rate
2.37
DSCR
$2,685
Rent
$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $1,829 expenses = $856 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,077
Downpayment
20%
$26,740
Closing costs
1%
$1,337
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$1,829
Mortgage P&I
26%
$704
Property Taxes
7%
$175
Home Insurance
1%
$38
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295