Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.46% first-year return on $41,016 initial cash invested.
19.46%
Cash On Cash
14.29%
Cap Rate
2.34
DSCR
$2,076
Rent
$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,076 income − $1,411 expenses = $665 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,016
Downpayment
20%
$21,920
Closing costs
1%
$1,096
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,076
Total Expenses
$1,411
Mortgage P&I
27%
$557
Property Taxes
4%
$93
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228