Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 36.29% first-year return on $43,284 initial cash invested.
36.29%
Cash On Cash
20.59%
Cap Rate
3.31
DSCR
$3,294
Rent
$1,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,294 income − $1,985 expenses = $1,309 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,284
Downpayment
20%
$24,080
Closing costs
1%
$1,204
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$3,294
Total Expenses
$1,985
Mortgage P&I
19%
$625
Property Taxes
6%
$194
Home Insurance
1%
$46
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362