Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.31% first-year return on $47,379 initial cash invested.
12.31%
Cash On Cash
11.26%
Cap Rate
1.78
DSCR
$2,230
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $1,744 expenses = $486 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,230
Total Expenses
$1,744
Mortgage P&I
33%
$738
Property Taxes
9%
$199
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245