Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.52% first-year return on $45,720 initial cash invested.
13.52%
Cash On Cash
11.65%
Cap Rate
1.87
DSCR
$2,025
Rent
$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,025 income − $1,510 expenses = $515 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,720
Downpayment
20%
$26,400
Closing costs
1%
$1,320
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,025
Total Expenses
$1,510
Mortgage P&I
34%
$685
Property Taxes
4%
$89
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223