Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.71% first-year return on $41,940 initial cash invested.
18.71%
Cash On Cash
13.91%
Cap Rate
2.28
DSCR
$2,206
Rent
$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,206 income − $1,552 expenses = $654 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,940
Downpayment
20%
$22,800
Closing costs
1%
$1,140
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,206
Total Expenses
$1,552
Mortgage P&I
26%
$579
Property Taxes
8%
$181
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243