Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.18% first-year return on $45,258 initial cash invested.
10.18%
Cash On Cash
11.17%
Cap Rate
1.64
DSCR
$2,157
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $1,773 expenses = $384 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,258
Downpayment
20%
$25,960
Closing costs
1%
$1,298
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,157
Total Expenses
$1,773
Mortgage P&I
34%
$738
Property Taxes
11%
$232
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237