Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.44% first-year return on $43,053 initial cash invested.
16.44%
Cash On Cash
13.56%
Cap Rate
2
DSCR
$2,108
Rent
$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,108 income − $1,518 expenses = $590 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,053
Downpayment
20%
$23,860
Closing costs
1%
$1,193
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,108
Total Expenses
$1,518
Mortgage P&I
32%
$674
Property Taxes
4%
$82
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232