Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.23% first-year return on $46,329 initial cash invested.
20.23%
Cash On Cash
14.13%
Cap Rate
2.25
DSCR
$2,516
Rent
$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,516 income − $1,735 expenses = $781 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,516
Total Expenses
$1,735
Mortgage P&I
28%
$706
Property Taxes
5%
$126
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277