Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.92% first-year return on $42,045 initial cash invested.
17.92%
Cash On Cash
13.5%
Cap Rate
2.21
DSCR
$1,905
Rent
$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,905 income − $1,277 expenses = $628 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,045
Downpayment
20%
$22,900
Closing costs
1%
$1,145
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,905
Total Expenses
$1,277
Mortgage P&I
31%
$584
Property Taxes
0%
$5
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210