Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.03% first-year return on $43,179 initial cash invested.
12.03%
Cash On Cash
11.17%
Cap Rate
1.83
DSCR
$1,845
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,845 income − $1,412 expenses = $433 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,845
Total Expenses
$1,412
Mortgage P&I
33%
$609
Property Taxes
7%
$134
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$221
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203