Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.32% first-year return on $40,995 initial cash invested.
19.32%
Cash On Cash
14.47%
Cap Rate
2.3
DSCR
$2,134
Rent
$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $1,474 expenses = $660 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,995
Downpayment
20%
$21,900
Closing costs
1%
$1,095
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,134
Total Expenses
$1,474
Mortgage P&I
27%
$575
Property Taxes
7%
$150
Home Insurance
1%
$24
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235