Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 40.42% first-year return on $42,990 initial cash invested.
40.42%
Cash On Cash
22.56%
Cap Rate
3.41
DSCR
$3,314
Rent
$1,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,314 income − $1,866 expenses = $1,448 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$3,314
Total Expenses
$1,866
Mortgage P&I
20%
$656
Property Taxes
1%
$40
Home Insurance
1%
$42
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365