Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.72% first-year return on $41,100 initial cash invested.
30.72%
Cash On Cash
18.77%
Cap Rate
3.08
DSCR
$2,738
Rent
$1,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $1,686 expenses = $1,052 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,738
Total Expenses
$1,686
Mortgage P&I
20%
$559
Property Taxes
6%
$157
Home Insurance
1%
$38
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301