Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.39% first-year return on $47,190 initial cash invested.
17.39%
Cash On Cash
13.55%
Cap Rate
1.99
DSCR
$2,430
Rent
$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $1,746 expenses = $684 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,430
Total Expenses
$1,746
Mortgage P&I
32%
$789
Property Taxes
3%
$82
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267