Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.47% first-year return on $43,158 initial cash invested.
22.47%
Cash On Cash
15.46%
Cap Rate
2.43
DSCR
$2,488
Rent
$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $1,680 expenses = $808 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,158
Downpayment
20%
$23,960
Closing costs
1%
$1,198
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$1,680
Mortgage P&I
26%
$635
Property Taxes
6%
$152
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274