Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.9% first-year return on $46,539 initial cash invested.
27.9%
Cash On Cash
16.71%
Cap Rate
2.74
DSCR
$3,003
Rent
$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,003 income − $1,921 expenses = $1,082 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,539
Downpayment
20%
$27,180
Closing costs
1%
$1,359
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$1,921
Mortgage P&I
23%
$690
Property Taxes
6%
$176
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330