Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.39% first-year return on $46,245 initial cash invested.
11.39%
Cash On Cash
10.96%
Cap Rate
1.77
DSCR
$2,378
Rent
$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,378 income − $1,939 expenses = $439 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,245
Downpayment
20%
$26,900
Closing costs
1%
$1,345
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,378
Total Expenses
$1,939
Mortgage P&I
29%
$694
Property Taxes
16%
$390
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262