Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.2% first-year return on $47,253 initial cash invested.
14.2%
Cash On Cash
11.94%
Cap Rate
1.88
DSCR
$2,193
Rent
$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $1,634 expenses = $559 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,253
Downpayment
20%
$27,860
Closing costs
1%
$1,393
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,193
Total Expenses
$1,634
Mortgage P&I
34%
$739
Property Taxes
5%
$100
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241