Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 32.29% first-year return on $40,659 initial cash invested.
32.29%
Cash On Cash
19.94%
Cap Rate
3.15
DSCR
$3,234
Rent
$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,234 income − $2,140 expenses = $1,094 cash flow
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,659
Downpayment
20%
$21,580
Closing costs
1%
$1,079
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$3,234
Total Expenses
$2,140
Mortgage P&I
18%
$570
Property Taxes
13%
$411
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356