Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.66% first-year return on $40,722 initial cash invested.
19.66%
Cash On Cash
14.42%
Cap Rate
2.37
DSCR
$2,100
Rent
$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,100 income − $1,433 expenses = $667 cash flow
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,722
Downpayment
20%
$21,640
Closing costs
1%
$1,082
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,100
Total Expenses
$1,433
Mortgage P&I
26%
$549
Property Taxes
7%
$146
Home Insurance
1%
$24
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231