Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.22% first-year return on $47,799 initial cash invested.
17.22%
Cash On Cash
12.75%
Cap Rate
2.09
DSCR
$2,532
Rent
$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $1,846 expenses = $686 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,799
Downpayment
20%
$28,380
Closing costs
1%
$1,419
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$1,846
Mortgage P&I
28%
$721
Property Taxes
9%
$220
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279