Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.16% first-year return on $42,192 initial cash invested.
20.16%
Cash On Cash
15.21%
Cap Rate
2.24
DSCR
$2,486
Rent
$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,486 income − $1,777 expenses = $709 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,192
Downpayment
20%
$23,040
Closing costs
1%
$1,152
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,486
Total Expenses
$1,777
Mortgage P&I
26%
$652
Property Taxes
10%
$239
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$273