Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.11% first-year return on $46,308 initial cash invested.
18.11%
Cash On Cash
13.6%
Cap Rate
2.07
DSCR
$2,300
Rent
$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $1,601 expenses = $699 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,308
Downpayment
20%
$26,960
Closing costs
1%
$1,348
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,300
Total Expenses
$1,601
Mortgage P&I
32%
$737
Property Taxes
1%
$34
Home Insurance
2%
$48
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253