Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.29% first-year return on $47,778 initial cash invested.
13.29%
Cash On Cash
11.87%
Cap Rate
1.78
DSCR
$2,139
Rent
$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,139 income − $1,610 expenses = $529 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,778
Downpayment
20%
$28,360
Closing costs
1%
$1,418
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,139
Total Expenses
$1,610
Mortgage P&I
37%
$788
Property Taxes
2%
$42
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$235