Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.38% first-year return on $43,158 initial cash invested.
21.38%
Cash On Cash
15.45%
Cap Rate
2.27
DSCR
$2,340
Rent
$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $1,571 expenses = $769 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,158
Downpayment
20%
$23,960
Closing costs
1%
$1,198
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,340
Total Expenses
$1,571
Mortgage P&I
29%
$679
Property Taxes
2%
$56
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257