Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.95% first-year return on $42,150 initial cash invested.
21.95%
Cash On Cash
15.31%
Cap Rate
2.43
DSCR
$2,325
Rent
$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,325 income − $1,554 expenses = $771 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,325
Total Expenses
$1,554
Mortgage P&I
26%
$603
Property Taxes
5%
$120
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256