Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.44% first-year return on $42,486 initial cash invested.
11.44%
Cash On Cash
11.63%
Cap Rate
1.73
DSCR
$1,778
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,778 income − $1,373 expenses = $405 cash flow
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,486
Downpayment
20%
$23,320
Closing costs
1%
$1,166
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,778
Total Expenses
$1,373
Mortgage P&I
37%
$654
Property Taxes
3%
$57
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$213
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$196