Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.85% first-year return on $46,980 initial cash invested.
11.85%
Cash On Cash
11.16%
Cap Rate
1.74
DSCR
$2,078
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,078 income − $1,614 expenses = $464 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,980
Downpayment
20%
$27,600
Closing costs
1%
$1,380
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,078
Total Expenses
$1,614
Mortgage P&I
35%
$736
Property Taxes
6%
$121
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$229