Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.94% first-year return on $41,919 initial cash invested.
11.94%
Cash On Cash
11.46%
Cap Rate
1.81
DSCR
$1,766
Rent
$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,766 income − $1,349 expenses = $417 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,919
Downpayment
20%
$22,780
Closing costs
1%
$1,139
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,766
Total Expenses
$1,349
Mortgage P&I
34%
$600
Property Taxes
5%
$82
Home Insurance
4%
$66
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$194