Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.03% first-year return on $43,368 initial cash invested.
13.03%
Cash On Cash
11.54%
Cap Rate
1.9
DSCR
$2,034
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,034 income − $1,563 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,368
Downpayment
20%
$24,160
Closing costs
1%
$1,208
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,034
Total Expenses
$1,563
Mortgage P&I
30%
$610
Property Taxes
6%
$126
Home Insurance
7%
$136
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224