Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.35% first-year return on $42,087 initial cash invested.
23.35%
Cash On Cash
16%
Cap Rate
2.49
DSCR
$2,410
Rent
$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $1,591 expenses = $819 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,087
Downpayment
20%
$22,940
Closing costs
1%
$1,147
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,410
Total Expenses
$1,591
Mortgage P&I
25%
$614
Property Taxes
4%
$107
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265