Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.4% first-year return on $43,305 initial cash invested.
19.4%
Cash On Cash
14.47%
Cap Rate
2.23
DSCR
$2,526
Rent
$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $1,826 expenses = $700 cash flow
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,305
Downpayment
20%
$24,100
Closing costs
1%
$1,205
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,526
Total Expenses
$1,826
Mortgage P&I
26%
$652
Property Taxes
11%
$273
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278