Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.47% first-year return on $47,400 initial cash invested.
19.47%
Cash On Cash
13.95%
Cap Rate
2.16
DSCR
$2,636
Rent
$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,636 income − $1,867 expenses = $769 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,636
Total Expenses
$1,867
Mortgage P&I
29%
$753
Property Taxes
6%
$170
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290