Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.22% first-year return on $47,379 initial cash invested.
11.22%
Cash On Cash
10.7%
Cap Rate
1.72
DSCR
$2,010
Rent
$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,010 income − $1,567 expenses = $443 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
$2,010
Total Expenses
$1,567
Mortgage P&I
36%
$725
Property Taxes
6%
$111
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221
Projection Charts
Investment Value YoY