Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.51% first-year return on $46,434 initial cash invested.
15.51%
Cash On Cash
12.64%
Cap Rate
1.96
DSCR
$2,421
Rent
$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,421 income − $1,821 expenses = $600 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,434
Downpayment
20%
$27,080
Closing costs
1%
$1,354
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,421
Total Expenses
$1,821
Mortgage P&I
30%
$729
Property Taxes
8%
$202
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266