Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.64% first-year return on $47,337 initial cash invested.
13.64%
Cash On Cash
11.89%
Cap Rate
1.82
DSCR
$2,130
Rent
$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,130 income − $1,592 expenses = $538 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,337
Downpayment
20%
$27,940
Closing costs
1%
$1,397
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,130
Total Expenses
$1,592
Mortgage P&I
36%
$761
Property Taxes
2%
$53
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234