Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.74% first-year return on $41,100 initial cash invested.
15.74%
Cash On Cash
12.93%
Cap Rate
2.12
DSCR
$2,184
Rent
$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $1,645 expenses = $539 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$1,645
Mortgage P&I
26%
$559
Property Taxes
14%
$306
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$240