Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.32% first-year return on $42,276 initial cash invested.
33.32%
Cash On Cash
19.62%
Cap Rate
3.22
DSCR
$3,230
Rent
$1,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $2,056 expenses = $1,174 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,276
Downpayment
20%
$23,120
Closing costs
1%
$1,156
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$3,230
Total Expenses
$2,056
Mortgage P&I
18%
$587
Property Taxes
11%
$350
Home Insurance
1%
$21
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355