Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 36.6% first-year return on $43,011 initial cash invested.
36.6%
Cash On Cash
20.58%
Cap Rate
3.4
DSCR
$3,252
Rent
$1,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $1,940 expenses = $1,312 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,011
Downpayment
20%
$23,820
Closing costs
1%
$1,191
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$3,252
Total Expenses
$1,940
Mortgage P&I
18%
$601
Property Taxes
3%
$102
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358