Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.27% first-year return on $42,150 initial cash invested.
20.27%
Cash On Cash
15.23%
Cap Rate
2.25
DSCR
$2,468
Rent
$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $1,756 expenses = $712 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$1,756
Mortgage P&I
26%
$649
Property Taxes
9%
$228
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271