Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.96% first-year return on $42,990 initial cash invested.
14.96%
Cash On Cash
12.33%
Cap Rate
2
DSCR
$1,928
Rent
$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $1,392 expenses = $536 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,928
Total Expenses
$1,392
Mortgage P&I
32%
$610
Property Taxes
4%
$85
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212