Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.97% first-year return on $41,835 initial cash invested.
20.97%
Cash On Cash
14.64%
Cap Rate
2.46
DSCR
$2,259
Rent
$731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $1,528 expenses = $731 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,835
Downpayment
20%
$22,700
Closing costs
1%
$1,135
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,259
Total Expenses
$1,528
Mortgage P&I
25%
$564
Property Taxes
5%
$106
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248