Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.86% first-year return on $43,116 initial cash invested.
12.86%
Cash On Cash
12%
Cap Rate
1.81
DSCR
$1,836
Rent
$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,836 income − $1,374 expenses = $462 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,116
Downpayment
20%
$23,920
Closing costs
1%
$1,196
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,836
Total Expenses
$1,374
Mortgage P&I
36%
$661
Property Taxes
3%
$48
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202