Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.34% first-year return on $43,494 initial cash invested.
23.34%
Cash On Cash
15.58%
Cap Rate
2.56
DSCR
$2,852
Rent
$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $2,006 expenses = $846 cash flow
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,494
Downpayment
20%
$24,280
Closing costs
1%
$1,214
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,852
Total Expenses
$2,006
Mortgage P&I
22%
$616
Property Taxes
13%
$364
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314