Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.42% first-year return on $43,200 initial cash invested.
10.42%
Cash On Cash
11.26%
Cap Rate
1.67
DSCR
$1,960
Rent
$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,960 income − $1,585 expenses = $375 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,960
Total Expenses
$1,585
Mortgage P&I
34%
$673
Property Taxes
10%
$204
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$216