Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.26% first-year return on $42,129 initial cash invested.
28.26%
Cash On Cash
17.69%
Cap Rate
2.82
DSCR
$2,526
Rent
$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $1,534 expenses = $992 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,526
Total Expenses
$1,534
Mortgage P&I
24%
$601
Property Taxes
1%
$34
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278