Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.23% first-year return on $47,211 initial cash invested.
12.23%
Cash On Cash
11.51%
Cap Rate
1.75
DSCR
$2,247
Rent
$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $1,766 expenses = $481 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,211
Downpayment
20%
$27,820
Closing costs
1%
$1,391
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,247
Total Expenses
$1,766
Mortgage P&I
34%
$763
Property Taxes
9%
$194
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247