Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.18% first-year return on $46,602 initial cash invested.
13.18%
Cash On Cash
11.76%
Cap Rate
1.81
DSCR
$2,100
Rent
$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,100 income − $1,588 expenses = $512 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,602
Downpayment
20%
$27,240
Closing costs
1%
$1,362
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,100
Total Expenses
$1,588
Mortgage P&I
35%
$739
Property Taxes
4%
$86
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231