Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.22% first-year return on $40,701 initial cash invested.
19.22%
Cash On Cash
14.86%
Cap Rate
2.21
DSCR
$2,036
Rent
$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,036 income − $1,384 expenses = $652 cash flow
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,701
Downpayment
20%
$21,620
Closing costs
1%
$1,081
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,036
Total Expenses
$1,384
Mortgage P&I
30%
$606
Property Taxes
2%
$43
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224