Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.08% first-year return on $42,990 initial cash invested.
33.08%
Cash On Cash
19.43%
Cap Rate
3.19
DSCR
$3,438
Rent
$1,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $2,253 expenses = $1,185 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$3,438
Total Expenses
$2,253
Mortgage P&I
18%
$604
Property Taxes
13%
$437
Home Insurance
1%
$42
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378