Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.87% first-year return on $40,050 initial cash invested.
21.87%
Cash On Cash
15.82%
Cap Rate
2.42
DSCR
$2,068
Rent
$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $1,338 expenses = $730 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,068
Total Expenses
$1,338
Mortgage P&I
28%
$571
Property Taxes
1%
$27
Home Insurance
2%
$37
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227