Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.29% first-year return on $40,827 initial cash invested.
12.29%
Cash On Cash
11.81%
Cap Rate
1.84
DSCR
$1,770
Rent
$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,770 income − $1,352 expenses = $418 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,827
Downpayment
20%
$21,740
Closing costs
1%
$1,087
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,770
Total Expenses
$1,352
Mortgage P&I
33%
$581
Property Taxes
7%
$125
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$195