Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.83% first-year return on $41,373 initial cash invested.
20.83%
Cash On Cash
14.85%
Cap Rate
2.44
DSCR
$2,354
Rent
$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $1,636 expenses = $718 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,373
Downpayment
20%
$22,260
Closing costs
1%
$1,113
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,354
Total Expenses
$1,636
Mortgage P&I
24%
$565
Property Taxes
10%
$229
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259