Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.94% first-year return on $40,575 initial cash invested.
21.94%
Cash On Cash
15.8%
Cap Rate
2.41
DSCR
$2,182
Rent
$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $1,440 expenses = $742 cash flow
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,575
Downpayment
20%
$21,500
Closing costs
1%
$1,075
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,182
Total Expenses
$1,440
Mortgage P&I
27%
$586
Property Taxes
3%
$75
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240