Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.03% first-year return on $42,255 initial cash invested.
14.03%
Cash On Cash
12.7%
Cap Rate
1.88
DSCR
$1,930
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,930 income − $1,436 expenses = $494 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,255
Downpayment
20%
$23,100
Closing costs
1%
$1,155
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,930
Total Expenses
$1,436
Mortgage P&I
34%
$651
Property Taxes
4%
$77
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212