Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.14% first-year return on $41,352 initial cash invested.
18.14%
Cash On Cash
13.99%
Cap Rate
2.19
DSCR
$1,992
Rent
$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,992 income − $1,367 expenses = $625 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,352
Downpayment
20%
$22,240
Closing costs
1%
$1,112
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,992
Total Expenses
$1,367
Mortgage P&I
30%
$591
Property Taxes
1%
$21
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219