Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.04% first-year return on $41,100 initial cash invested.
15.04%
Cash On Cash
12.76%
Cap Rate
2.01
DSCR
$1,815
Rent
$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,815 income − $1,300 expenses = $515 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,815
Total Expenses
$1,300
Mortgage P&I
32%
$582
Property Taxes
3%
$62
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$218
CapEx
4%
$73
Vacancy
3%
$54
Maintenance
4%
$73
Other
11%
$200