Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.13% first-year return on $42,780 initial cash invested.
22.13%
Cash On Cash
15.28%
Cap Rate
2.41
DSCR
$2,250
Rent
$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,250 income − $1,461 expenses = $789 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,780
Downpayment
20%
$23,600
Closing costs
1%
$1,180
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,250
Total Expenses
$1,461
Mortgage P&I
28%
$624
Property Taxes
2%
$38
Home Insurance
1%
$33
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248