Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.51% first-year return on $41,100 initial cash invested.
26.51%
Cash On Cash
17.64%
Cap Rate
2.65
DSCR
$2,445
Rent
$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,445 income − $1,537 expenses = $908 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,445
Total Expenses
$1,537
Mortgage P&I
25%
$611
Property Taxes
2%
$57
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269