Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.3% first-year return on $46,350 initial cash invested.
20.3%
Cash On Cash
14.36%
Cap Rate
2.24
DSCR
$2,751
Rent
$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $1,967 expenses = $784 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,751
Total Expenses
$1,967
Mortgage P&I
26%
$722
Property Taxes
10%
$262
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303