Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.97% first-year return on $42,780 initial cash invested.
19.97%
Cash On Cash
14.62%
Cap Rate
2.38
DSCR
$3,021
Rent
$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $2,309 expenses = $712 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,780
Downpayment
20%
$23,600
Closing costs
1%
$1,180
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$3,021
Total Expenses
$2,309
Mortgage P&I
20%
$605
Property Taxes
21%
$634
Home Insurance
1%
$42
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332