Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.64% first-year return on $47,127 initial cash invested.
22.64%
Cash On Cash
14.86%
Cap Rate
2.4
DSCR
$2,828
Rent
$889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,828 income − $1,939 expenses = $889 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,127
Downpayment
20%
$27,740
Closing costs
1%
$1,387
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,828
Total Expenses
$1,939
Mortgage P&I
25%
$716
Property Taxes
6%
$168
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311