Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.08% first-year return on $41,499 initial cash invested.
16.08%
Cash On Cash
13.22%
Cap Rate
2.06
DSCR
$1,953
Rent
$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $1,397 expenses = $556 cash flow
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,499
Downpayment
20%
$22,380
Closing costs
1%
$1,119
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,953
Total Expenses
$1,397
Mortgage P&I
31%
$599
Property Taxes
4%
$82
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215