Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.54% first-year return on $41,751 initial cash invested.
14.54%
Cash On Cash
12.03%
Cap Rate
2.05
DSCR
$1,912
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $1,406 expenses = $506 cash flow
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,751
Downpayment
20%
$22,620
Closing costs
1%
$1,131
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,912
Total Expenses
$1,406
Mortgage P&I
29%
$552
Property Taxes
6%
$113
Home Insurance
5%
$93
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210