Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.16% first-year return on $42,444 initial cash invested.
23.16%
Cash On Cash
16.04%
Cap Rate
2.46
DSCR
$2,592
Rent
$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $1,773 expenses = $819 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,444
Downpayment
20%
$23,280
Closing costs
1%
$1,164
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$1,773
Mortgage P&I
24%
$633
Property Taxes
8%
$202
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285