Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.21% first-year return on $40,890 initial cash invested.
26.21%
Cash On Cash
17.14%
Cap Rate
2.82
DSCR
$2,766
Rent
$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $1,873 expenses = $893 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,766
Total Expenses
$1,873
Mortgage P&I
20%
$553
Property Taxes
12%
$341
Home Insurance
1%
$38
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304