Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.19% first-year return on $45,300 initial cash invested.
16.19%
Cash On Cash
13.27%
Cap Rate
2
DSCR
$2,673
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,673 income − $2,062 expenses = $611 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,673
Total Expenses
$2,062
Mortgage P&I
27%
$720
Property Taxes
14%
$387
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294