Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.4% first-year return on $46,959 initial cash invested.
19.4%
Cash On Cash
14.31%
Cap Rate
2.11
DSCR
$2,672
Rent
$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,672 income − $1,913 expenses = $759 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,959
Downpayment
20%
$27,580
Closing costs
1%
$1,379
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,672
Total Expenses
$1,913
Mortgage P&I
29%
$779
Property Taxes
5%
$146
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294