Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.32% first-year return on $40,428 initial cash invested.
19.32%
Cash On Cash
14.62%
Cap Rate
2.31
DSCR
$2,180
Rent
$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $1,529 expenses = $651 cash flow
Investment Breakdown
|
Purchase Price
$107k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,428
Downpayment
20%
$21,360
Closing costs
1%
$1,068
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,180
Total Expenses
$1,529
Mortgage P&I
26%
$563
Property Taxes
9%
$197
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240