Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.19% first-year return on $41,772 initial cash invested.
30.19%
Cash On Cash
18.57%
Cap Rate
2.98
DSCR
$2,844
Rent
$1,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $1,793 expenses = $1,051 cash flow
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,772
Downpayment
20%
$22,640
Closing costs
1%
$1,132
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,844
Total Expenses
$1,793
Mortgage P&I
21%
$587
Property Taxes
6%
$160
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313