Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.66% first-year return on $42,990 initial cash invested.
15.66%
Cash On Cash
12.53%
Cap Rate
2.05
DSCR
$1,884
Rent
$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,884 income − $1,323 expenses = $561 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,884
Total Expenses
$1,323
Mortgage P&I
32%
$607
Property Taxes
2%
$34
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$57
Maintenance
4%
$75
Other
11%
$207