Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.35% first-year return on $46,833 initial cash invested.
13.35%
Cash On Cash
11.83%
Cap Rate
1.83
DSCR
$2,282
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $1,761 expenses = $521 cash flow
Investment Breakdown
|
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,833
Downpayment
20%
$27,460
Closing costs
1%
$1,373
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,282
Total Expenses
$1,761
Mortgage P&I
32%
$741
Property Taxes
7%
$163
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251