Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.95% first-year return on $41,163 initial cash invested.
21.95%
Cash On Cash
15.73%
Cap Rate
2.44
DSCR
$2,490
Rent
$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,490 income − $1,737 expenses = $753 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,163
Downpayment
20%
$22,060
Closing costs
1%
$1,103
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,490
Total Expenses
$1,737
Mortgage P&I
24%
$593
Property Taxes
9%
$224
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274