Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.22% first-year return on $42,150 initial cash invested.
19.22%
Cash On Cash
14.02%
Cap Rate
2.3
DSCR
$2,132
Rent
$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $1,457 expenses = $675 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,132
Total Expenses
$1,457
Mortgage P&I
27%
$584
Property Taxes
5%
$108
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235