Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.9% first-year return on $45,279 initial cash invested.
18.9%
Cash On Cash
13.92%
Cap Rate
2.16
DSCR
$2,394
Rent
$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $1,681 expenses = $713 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,394
Total Expenses
$1,681
Mortgage P&I
29%
$698
Property Taxes
5%
$123
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263