Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.33% first-year return on $41,079 initial cash invested.
33.33%
Cash On Cash
19.82%
Cap Rate
3.25
DSCR
$2,888
Rent
$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,888 income − $1,747 expenses = $1,141 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,888
Total Expenses
$1,747
Mortgage P&I
19%
$558
Property Taxes
6%
$167
Home Insurance
1%
$38
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318