Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.93% first-year return on $47,379 initial cash invested.
11.93%
Cash On Cash
10.96%
Cap Rate
1.76
DSCR
$2,055
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,055 income − $1,584 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,055
Total Expenses
$1,584
Mortgage P&I
35%
$725
Property Taxes
5%
$111
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226
Projection Charts
Investment Value YoY