Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.1% first-year return on $43,221 initial cash invested.
16.1%
Cash On Cash
13.03%
Cap Rate
2.05
DSCR
$2,212
Rent
$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,212 income − $1,632 expenses = $580 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,221
Downpayment
20%
$24,020
Closing costs
1%
$1,201
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,212
Total Expenses
$1,632
Mortgage P&I
29%
$636
Property Taxes
9%
$208
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243