Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.82% first-year return on $47,400 initial cash invested.
11.82%
Cash On Cash
11.21%
Cap Rate
1.73
DSCR
$2,157
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $1,690 expenses = $467 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,157
Total Expenses
$1,690
Mortgage P&I
35%
$755
Property Taxes
7%
$153
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237