Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.45% first-year return on $39,966 initial cash invested.
13.45%
Cash On Cash
12.18%
Cap Rate
1.98
DSCR
$1,942
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,942 income − $1,494 expenses = $448 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,966
Downpayment
20%
$20,920
Closing costs
1%
$1,046
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,942
Total Expenses
$1,494
Mortgage P&I
28%
$536
Property Taxes
13%
$252
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214