Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.26% first-year return on $43,179 initial cash invested.
15.26%
Cash On Cash
13.12%
Cap Rate
1.93
DSCR
$2,103
Rent
$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,103 income − $1,554 expenses = $549 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,103
Total Expenses
$1,554
Mortgage P&I
32%
$678
Property Taxes
6%
$120
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231