Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.61% first-year return on $42,129 initial cash invested.
16.61%
Cash On Cash
12.99%
Cap Rate
2.13
DSCR
$1,953
Rent
$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $1,370 expenses = $583 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,953
Total Expenses
$1,370
Mortgage P&I
30%
$583
Property Taxes
4%
$83
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215