Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.92% first-year return on $42,192 initial cash invested.
17.92%
Cash On Cash
13.58%
Cap Rate
2.23
DSCR
$2,229
Rent
$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,229 income − $1,599 expenses = $630 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,192
Downpayment
20%
$23,040
Closing costs
1%
$1,152
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,229
Total Expenses
$1,599
Mortgage P&I
26%
$585
Property Taxes
10%
$215
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245