Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.3% first-year return on $41,100 initial cash invested.
15.3%
Cash On Cash
12.7%
Cap Rate
2.08
DSCR
$2,028
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $1,504 expenses = $524 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
$2,028
Total Expenses
$1,504
Mortgage P&I
28%
$559
Property Taxes
11%
$218
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223