Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.18% first-year return on $47,715 initial cash invested.
13.18%
Cash On Cash
11.18%
Cap Rate
1.86
DSCR
$2,166
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,166 income − $1,642 expenses = $524 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,715
Downpayment
20%
$28,300
Closing costs
1%
$1,415
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,166
Total Expenses
$1,642
Mortgage P&I
33%
$707
Property Taxes
4%
$82
Home Insurance
5%
$116
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238