Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.71% first-year return on $41,772 initial cash invested.
14.71%
Cash On Cash
12.35%
Cap Rate
2.02
DSCR
$1,908
Rent
$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,908 income − $1,396 expenses = $512 cash flow
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,772
Downpayment
20%
$22,640
Closing costs
1%
$1,132
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,908
Total Expenses
$1,396
Mortgage P&I
30%
$577
Property Taxes
7%
$131
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210