Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.43% first-year return on $42,990 initial cash invested.
30.43%
Cash On Cash
18.43%
Cap Rate
3.03
DSCR
$3,350
Rent
$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,350 income − $2,260 expenses = $1,090 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$3,350
Total Expenses
$2,260
Mortgage P&I
18%
$604
Property Taxes
14%
$476
Home Insurance
1%
$42
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368