Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.5% first-year return on $41,100 initial cash invested.
15.5%
Cash On Cash
13.18%
Cap Rate
2.02
DSCR
$1,942
Rent
$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,942 income − $1,411 expenses = $531 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,942
Total Expenses
$1,411
Mortgage P&I
31%
$599
Property Taxes
6%
$113
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214