Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.47% first-year return on $42,780 initial cash invested.
11.47%
Cash On Cash
10.93%
Cap Rate
1.79
DSCR
$1,684
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,684 income − $1,275 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,780
Downpayment
20%
$23,600
Closing costs
1%
$1,180
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,684
Total Expenses
$1,275
Mortgage P&I
36%
$599
Property Taxes
4%
$63
Home Insurance
2%
$41
HOA
0%
$0
Property Management
12%
$202
CapEx
4%
$67
Vacancy
3%
$51
Maintenance
4%
$67
Other
11%
$185