Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.45% first-year return on $46,350 initial cash invested.
12.45%
Cash On Cash
11.75%
Cap Rate
1.74
DSCR
$2,073
Rent
$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $1,592 expenses = $481 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,073
Total Expenses
$1,592
Mortgage P&I
37%
$758
Property Taxes
4%
$82
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228