Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.43% first-year return on $45,279 initial cash invested.
12.43%
Cash On Cash
11.43%
Cap Rate
1.8
DSCR
$2,018
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,018 income − $1,549 expenses = $469 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,018
Total Expenses
$1,549
Mortgage P&I
34%
$687
Property Taxes
6%
$129
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222