Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.54% first-year return on $40,281 initial cash invested.
26.54%
Cash On Cash
16.9%
Cap Rate
2.92
DSCR
$2,283
Rent
$891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,283 income − $1,392 expenses = $891 cash flow
Investment Breakdown
|
Purchase Price
$106k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,281
Downpayment
20%
$21,220
Closing costs
1%
$1,061
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,283
Total Expenses
$1,392
Mortgage P&I
22%
$512
Property Taxes
0%
$11
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251