Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.03% first-year return on $42,150 initial cash invested.
16.03%
Cash On Cash
13.22%
Cap Rate
2.07
DSCR
$2,326
Rent
$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,326 income − $1,763 expenses = $563 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,326
Total Expenses
$1,763
Mortgage P&I
26%
$611
Property Taxes
14%
$321
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256