Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.97% first-year return on $45,195 initial cash invested.
11.97%
Cash On Cash
11.37%
Cap Rate
1.77
DSCR
$2,019
Rent
$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,019 income − $1,568 expenses = $451 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,195
Downpayment
20%
$25,900
Closing costs
1%
$1,295
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,019
Total Expenses
$1,568
Mortgage P&I
34%
$695
Property Taxes
6%
$125
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222