Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.79% first-year return on $42,150 initial cash invested.
18.79%
Cash On Cash
14.29%
Cap Rate
2.21
DSCR
$2,223
Rent
$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $1,563 expenses = $660 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,223
Total Expenses
$1,563
Mortgage P&I
28%
$620
Property Taxes
7%
$146
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245