Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.44% first-year return on $42,990 initial cash invested.
11.44%
Cash On Cash
11.32%
Cap Rate
1.75
DSCR
$1,800
Rent
$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $1,390 expenses = $410 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,800
Total Expenses
$1,390
Mortgage P&I
36%
$641
Property Taxes
5%
$95
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198