Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.21% first-year return on $46,182 initial cash invested.
16.21%
Cash On Cash
12.94%
Cap Rate
2
DSCR
$2,460
Rent
$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,460 income − $1,836 expenses = $624 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,182
Downpayment
20%
$26,840
Closing costs
1%
$1,342
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,460
Total Expenses
$1,836
Mortgage P&I
29%
$725
Property Taxes
9%
$227
Home Insurance
2%
$48
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$271