Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 40.81% first-year return on $42,990 initial cash invested.
40.81%
Cash On Cash
22.87%
Cap Rate
3.38
DSCR
$3,381
Rent
$1,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,381 income − $1,919 expenses = $1,462 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$3,381
Total Expenses
$1,919
Mortgage P&I
20%
$671
Property Taxes
2%
$57
Home Insurance
1%
$42
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372