Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.66% first-year return on $40,050 initial cash invested.
11.66%
Cash On Cash
11.95%
Cap Rate
1.76
DSCR
$1,581
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,581 income − $1,192 expenses = $389 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,581
Total Expenses
$1,192
Mortgage P&I
38%
$594
Property Taxes
2%
$24
Home Insurance
2%
$37
HOA
0%
$0
Property Management
12%
$190
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$174