Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.2% first-year return on $42,129 initial cash invested.
20.2%
Cash On Cash
14.38%
Cap Rate
2.36
DSCR
$2,114
Rent
$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,114 income − $1,405 expenses = $709 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,114
Total Expenses
$1,405
Mortgage P&I
28%
$583
Property Taxes
3%
$62
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$63
Maintenance
4%
$85
Other
11%
$233