Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.5% first-year return on $41,079 initial cash invested.
16.5%
Cash On Cash
13.76%
Cap Rate
2.1
DSCR
$2,380
Rent
$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $1,815 expenses = $565 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,380
Total Expenses
$1,815
Mortgage P&I
25%
$600
Property Taxes
15%
$350
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262