Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.3% first-year return on $45,636 initial cash invested.
17.3%
Cash On Cash
13.06%
Cap Rate
2.1
DSCR
$2,314
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,314 income − $1,656 expenses = $658 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,636
Downpayment
20%
$26,320
Closing costs
1%
$1,316
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,314
Total Expenses
$1,656
Mortgage P&I
29%
$681
Property Taxes
6%
$140
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$255