Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.79% first-year return on $41,625 initial cash invested.
11.79%
Cash On Cash
11.62%
Cap Rate
1.77
DSCR
$1,659
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,659 income − $1,250 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,625
Downpayment
20%
$22,500
Closing costs
1%
$1,125
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,659
Total Expenses
$1,250
Mortgage P&I
37%
$614
Property Taxes
2%
$27
Home Insurance
3%
$46
HOA
0%
$0
Property Management
12%
$199
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182