Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.54% first-year return on $41,478 initial cash invested.
13.54%
Cash On Cash
11.92%
Cap Rate
1.96
DSCR
$1,875
Rent
$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,875 income − $1,407 expenses = $468 cash flow
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,478
Downpayment
20%
$22,360
Closing costs
1%
$1,118
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,875
Total Expenses
$1,407
Mortgage P&I
30%
$568
Property Taxes
9%
$171
Home Insurance
2%
$31
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$206