Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.16% first-year return on $40,869 initial cash invested.
10.16%
Cash On Cash
10.63%
Cap Rate
1.73
DSCR
$1,518
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,518 income − $1,172 expenses = $346 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,869
Downpayment
20%
$21,780
Closing costs
1%
$1,089
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,518
Total Expenses
$1,172
Mortgage P&I
37%
$558
Property Taxes
4%
$57
Home Insurance
3%
$40
HOA
0%
$0
Property Management
12%
$182
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$167