Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.01% first-year return on $46,917 initial cash invested.
17.01%
Cash On Cash
13.05%
Cap Rate
2.02
DSCR
$2,265
Rent
$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,265 income − $1,600 expenses = $665 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,917
Downpayment
20%
$27,540
Closing costs
1%
$1,377
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,265
Total Expenses
$1,600
Mortgage P&I
33%
$741
Property Taxes
2%
$39
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249