Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.27% first-year return on $47,400 initial cash invested.
13.27%
Cash On Cash
11.84%
Cap Rate
1.81
DSCR
$2,322
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $1,798 expenses = $524 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,322
Total Expenses
$1,798
Mortgage P&I
33%
$764
Property Taxes
8%
$195
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255