Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.18% first-year return on $41,583 initial cash invested.
15.18%
Cash On Cash
12.67%
Cap Rate
2.02
DSCR
$1,830
Rent
$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,830 income − $1,304 expenses = $526 cash flow
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,583
Downpayment
20%
$22,460
Closing costs
1%
$1,123
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,830
Total Expenses
$1,304
Mortgage P&I
32%
$587
Property Taxes
3%
$57
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$201
Projection Charts
Investment Value YoY