Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.49% first-year return on $42,780 initial cash invested.
16.49%
Cash On Cash
13.49%
Cap Rate
2.01
DSCR
$2,001
Rent
$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,001 income − $1,413 expenses = $588 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,780
Downpayment
20%
$23,600
Closing costs
1%
$1,180
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,001
Total Expenses
$1,413
Mortgage P&I
33%
$659
Property Taxes
2%
$33
Home Insurance
2%
$41
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220