Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.76% first-year return on $41,079 initial cash invested.
22.76%
Cash On Cash
15.6%
Cap Rate
2.54
DSCR
$2,175
Rent
$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,175 income − $1,396 expenses = $779 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,175
Total Expenses
$1,396
Mortgage P&I
26%
$563
Property Taxes
3%
$56
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239