Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.47% first-year return on $45,615 initial cash invested.
24.47%
Cash On Cash
15.53%
Cap Rate
2.55
DSCR
$2,589
Rent
$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $1,659 expenses = $930 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,615
Downpayment
20%
$26,300
Closing costs
1%
$1,315
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,589
Total Expenses
$1,659
Mortgage P&I
26%
$668
Property Taxes
4%
$100
Home Insurance
0%
$9
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285