Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.6% first-year return on $40,932 initial cash invested.
13.6%
Cash On Cash
11.95%
Cap Rate
1.96
DSCR
$1,718
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,718 income − $1,254 expenses = $464 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,932
Downpayment
20%
$21,840
Closing costs
1%
$1,092
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,718
Total Expenses
$1,254
Mortgage P&I
32%
$554
Property Taxes
4%
$73
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$206
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$189