Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.47% first-year return on $41,982 initial cash invested.
30.47%
Cash On Cash
18.47%
Cap Rate
3.03
DSCR
$2,810
Rent
$1,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $1,744 expenses = $1,066 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,982
Downpayment
20%
$22,840
Closing costs
1%
$1,142
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,810
Total Expenses
$1,744
Mortgage P&I
21%
$580
Property Taxes
7%
$184
Home Insurance
1%
$26
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309