Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.27% first-year return on $42,885 initial cash invested.
29.27%
Cash On Cash
18.69%
Cap Rate
2.7
DSCR
$2,914
Rent
$1,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,914 income − $1,868 expenses = $1,046 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,885
Downpayment
20%
$23,700
Closing costs
1%
$1,185
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,914
Total Expenses
$1,868
Mortgage P&I
23%
$683
Property Taxes
5%
$151
Home Insurance
1%
$42
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321