Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.7% first-year return on $43,578 initial cash invested.
21.7%
Cash On Cash
14.98%
Cap Rate
2.46
DSCR
$2,844
Rent
$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $2,056 expenses = $788 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,578
Downpayment
20%
$24,360
Closing costs
1%
$1,218
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,844
Total Expenses
$2,056
Mortgage P&I
22%
$618
Property Taxes
15%
$425
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313