Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.8% first-year return on $47,673 initial cash invested.
18.8%
Cash On Cash
13.14%
Cap Rate
2.18
DSCR
$2,283
Rent
$747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,283 income − $1,536 expenses = $747 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,673
Downpayment
20%
$28,260
Closing costs
1%
$1,413
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,283
Total Expenses
$1,536
Mortgage P&I
31%
$709
Property Taxes
1%
$20
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251