Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.51% first-year return on $43,179 initial cash invested.
19.51%
Cash On Cash
14.05%
Cap Rate
2.31
DSCR
$2,316
Rent
$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $1,614 expenses = $702 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,316
Total Expenses
$1,614
Mortgage P&I
26%
$609
Property Taxes
8%
$175
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$255