Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.13% first-year return on $45,636 initial cash invested.
29.13%
Cash On Cash
17.36%
Cap Rate
2.85
DSCR
$3,195
Rent
$1,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,195 income − $2,087 expenses = $1,108 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,636
Downpayment
20%
$26,320
Closing costs
1%
$1,316
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,195
Total Expenses
$2,087
Mortgage P&I
21%
$668
Property Taxes
9%
$277
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351