Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.08% first-year return on $42,990 initial cash invested.
22.08%
Cash On Cash
15.02%
Cap Rate
2.47
DSCR
$2,356
Rent
$791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $1,565 expenses = $791 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,356
Total Expenses
$1,565
Mortgage P&I
26%
$604
Property Taxes
5%
$118
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259