Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 32.81% first-year return on $45,279 initial cash invested.
32.81%
Cash On Cash
18.95%
Cap Rate
3.04
DSCR
$3,468
Rent
$1,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,468 income − $2,230 expenses = $1,238 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,468
Total Expenses
$2,230
Mortgage P&I
19%
$674
Property Taxes
10%
$331
Home Insurance
1%
$46
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381