Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.95% first-year return on $46,350 initial cash invested.
31.95%
Cash On Cash
18.52%
Cap Rate
2.87
DSCR
$3,075
Rent
$1,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $1,841 expenses = $1,234 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,075
Total Expenses
$1,841
Mortgage P&I
24%
$726
Property Taxes
1%
$23
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338