Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.63% first-year return on $47,379 initial cash invested.
17.63%
Cash On Cash
13.34%
Cap Rate
2.04
DSCR
$2,388
Rent
$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $1,692 expenses = $696 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,388
Total Expenses
$1,692
Mortgage P&I
32%
$763
Property Taxes
3%
$66
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263