Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.34% first-year return on $43,410 initial cash invested.
16.34%
Cash On Cash
13.05%
Cap Rate
2.06
DSCR
$2,136
Rent
$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,136 income − $1,545 expenses = $591 cash flow
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,410
Downpayment
20%
$24,200
Closing costs
1%
$1,210
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,136
Total Expenses
$1,545
Mortgage P&I
30%
$640
Property Taxes
6%
$130
Home Insurance
2%
$50
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235