Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.42% first-year return on $41,331 initial cash invested.
17.42%
Cash On Cash
13.76%
Cap Rate
2.17
DSCR
$2,151
Rent
$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,151 income − $1,551 expenses = $600 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,331
Downpayment
20%
$22,220
Closing costs
1%
$1,111
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,151
Total Expenses
$1,551
Mortgage P&I
27%
$588
Property Taxes
8%
$181
Home Insurance
2%
$50
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237