Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.44% first-year return on $40,407 initial cash invested.
21.44%
Cash On Cash
15.55%
Cap Rate
2.43
DSCR
$2,313
Rent
$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,313 income − $1,591 expenses = $722 cash flow
Investment Breakdown
|
Purchase Price
$107k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,407
Downpayment
20%
$21,340
Closing costs
1%
$1,067
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,313
Total Expenses
$1,591
Mortgage P&I
25%
$568
Property Taxes
8%
$180
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$254