Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.87% first-year return on $46,266 initial cash invested.
15.87%
Cash On Cash
12.62%
Cap Rate
2.01
DSCR
$2,522
Rent
$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,522 income − $1,910 expenses = $612 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,266
Downpayment
20%
$26,920
Closing costs
1%
$1,346
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,522
Total Expenses
$1,910
Mortgage P&I
28%
$703
Property Taxes
10%
$241
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277