Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.09% first-year return on $46,350 initial cash invested.
23.09%
Cash On Cash
14.99%
Cap Rate
2.46
DSCR
$2,732
Rent
$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,732 income − $1,840 expenses = $892 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,732
Total Expenses
$1,840
Mortgage P&I
25%
$685
Property Taxes
7%
$179
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301