Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 37.29% first-year return on $40,029 initial cash invested.
37.29%
Cash On Cash
22.07%
Cap Rate
3.48
DSCR
$3,276
Rent
$1,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,276 income − $2,032 expenses = $1,244 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,029
Downpayment
20%
$20,980
Closing costs
1%
$1,049
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$3,276
Total Expenses
$2,032
Mortgage P&I
17%
$554
Property Taxes
10%
$328
Home Insurance
1%
$37
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360