Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.31% first-year return on $47,190 initial cash invested.
18.31%
Cash On Cash
13.17%
Cap Rate
2.13
DSCR
$2,268
Rent
$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,268 income − $1,548 expenses = $720 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,268
Total Expenses
$1,548
Mortgage P&I
32%
$715
Property Taxes
1%
$27
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249