Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.89% first-year return on $45,825 initial cash invested.
10.89%
Cash On Cash
10.8%
Cap Rate
1.71
DSCR
$2,020
Rent
$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,020 income − $1,604 expenses = $416 cash flow
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,825
Downpayment
20%
$26,500
Closing costs
1%
$1,325
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,020
Total Expenses
$1,604
Mortgage P&I
34%
$696
Property Taxes
9%
$175
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222