Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.66% first-year return on $41,205 initial cash invested.
13.66%
Cash On Cash
12.4%
Cap Rate
1.89
DSCR
$1,725
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,725 income − $1,256 expenses = $469 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,205
Downpayment
20%
$22,100
Closing costs
1%
$1,105
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,725
Total Expenses
$1,256
Mortgage P&I
35%
$604
Property Taxes
2%
$26
Home Insurance
2%
$39
HOA
0%
$0
Property Management
12%
$207
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$190