Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.11% first-year return on $42,990 initial cash invested.
12.11%
Cash On Cash
11.22%
Cap Rate
1.84
DSCR
$1,880
Rent
$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,880 income − $1,446 expenses = $434 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,880
Total Expenses
$1,446
Mortgage P&I
32%
$604
Property Taxes
9%
$161
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207