Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.31% first-year return on $42,150 initial cash invested.
24.31%
Cash On Cash
16%
Cap Rate
2.63
DSCR
$2,394
Rent
$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $1,540 expenses = $854 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,394
Total Expenses
$1,540
Mortgage P&I
24%
$583
Property Taxes
4%
$103
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263