Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.61% first-year return on $42,759 initial cash invested.
16.61%
Cash On Cash
12.95%
Cap Rate
2.1
DSCR
$1,886
Rent
$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,886 income − $1,294 expenses = $592 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,759
Downpayment
20%
$23,580
Closing costs
1%
$1,179
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,886
Total Expenses
$1,294
Mortgage P&I
32%
$605
Property Taxes
1%
$14
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$57
Maintenance
4%
$75
Other
11%
$207