Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.68% first-year return on $45,279 initial cash invested.
14.68%
Cash On Cash
11.96%
Cap Rate
1.96
DSCR
$1,965
Rent
$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,965 income − $1,411 expenses = $554 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,965
Total Expenses
$1,411
Mortgage P&I
34%
$662
Property Taxes
1%
$26
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$216