Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.5% first-year return on $48,129 initial cash invested.
26.5%
Cash On Cash
18.37%
Cap Rate
3.02
DSCR
$2,820
Rent
$1,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $1,757 expenses = $1,063 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
21%
$24,000
Cashflow
Total Income
$2,820
Total Expenses
$1,757
Mortgage P&I
21%
$583
Property Taxes
6%
$175
Home Insurance
1%
$40
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality