Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.28% first-year return on $43,200 initial cash invested.
18.28%
Cash On Cash
13.53%
Cap Rate
2.22
DSCR
$2,144
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,144 income − $1,486 expenses = $658 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,144
Total Expenses
$1,486
Mortgage P&I
28%
$609
Property Taxes
5%
$106
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236