Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.66% first-year return on $45,300 initial cash invested.
31.66%
Cash On Cash
19.09%
Cap Rate
2.82
DSCR
$3,512
Rent
$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,512 income − $2,317 expenses = $1,195 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,512
Total Expenses
$2,317
Mortgage P&I
21%
$733
Property Taxes
10%
$346
Home Insurance
1%
$46
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386