Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.56% first-year return on $40,323 initial cash invested.
10.56%
Cash On Cash
11.27%
Cap Rate
1.74
DSCR
$1,770
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,770 income − $1,415 expenses = $355 cash flow
Investment Breakdown
|
Purchase Price
$106k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,323
Downpayment
20%
$21,260
Closing costs
1%
$1,063
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,770
Total Expenses
$1,415
Mortgage P&I
32%
$572
Property Taxes
11%
$190
Home Insurance
3%
$51
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$195