Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.85% first-year return on $42,360 initial cash invested.
20.85%
Cash On Cash
14.67%
Cap Rate
2.4
DSCR
$2,270
Rent
$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $1,534 expenses = $736 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,360
Downpayment
20%
$23,200
Closing costs
1%
$1,160
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,270
Total Expenses
$1,534
Mortgage P&I
26%
$591
Property Taxes
3%
$70
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250