Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.3% first-year return on $41,541 initial cash invested.
19.3%
Cash On Cash
14.24%
Cap Rate
2.34
DSCR
$2,318
Rent
$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $1,650 expenses = $668 cash flow
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,541
Downpayment
20%
$22,420
Closing costs
1%
$1,121
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,318
Total Expenses
$1,650
Mortgage P&I
25%
$569
Property Taxes
11%
$255
Home Insurance
2%
$37
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255