Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.69% first-year return on $41,268 initial cash invested.
19.69%
Cash On Cash
14.45%
Cap Rate
2.37
DSCR
$2,343
Rent
$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $1,666 expenses = $677 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,268
Downpayment
20%
$22,160
Closing costs
1%
$1,108
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,343
Total Expenses
$1,666
Mortgage P&I
24%
$563
Property Taxes
11%
$257
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258