Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.8% first-year return on $45,279 initial cash invested.
19.8%
Cash On Cash
14.42%
Cap Rate
2.17
DSCR
$2,409
Rent
$747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $1,662 expenses = $747 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,409
Total Expenses
$1,662
Mortgage P&I
30%
$718
Property Taxes
3%
$80
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265