Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.7% first-year return on $40,050 initial cash invested.
18.7%
Cash On Cash
14.27%
Cap Rate
2.28
DSCR
$1,902
Rent
$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $1,278 expenses = $624 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,902
Total Expenses
$1,278
Mortgage P&I
29%
$549
Property Taxes
2%
$46
Home Insurance
2%
$37
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209