Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.92% first-year return on $46,812 initial cash invested.
12.92%
Cash On Cash
11.42%
Cap Rate
1.82
DSCR
$2,094
Rent
$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,094 income − $1,590 expenses = $504 cash flow
Investment Breakdown
|
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,812
Downpayment
20%
$27,440
Closing costs
1%
$1,372
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,094
Total Expenses
$1,590
Mortgage P&I
34%
$718
Property Taxes
5%
$113
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230