Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.51% first-year return on $42,864 initial cash invested.
18.51%
Cash On Cash
14.45%
Cap Rate
2.13
DSCR
$2,379
Rent
$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,379 income − $1,718 expenses = $661 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,864
Downpayment
20%
$23,680
Closing costs
1%
$1,184
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,379
Total Expenses
$1,718
Mortgage P&I
28%
$670
Property Taxes
8%
$191
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262