Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.09% first-year return on $43,179 initial cash invested.
16.09%
Cash On Cash
13.68%
Cap Rate
2.02
DSCR
$2,806
Rent
$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $2,227 expenses = $579 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$2,227
Mortgage P&I
24%
$676
Property Taxes
8%
$215
Home Insurance
2%
$42
HOA
12%
$340
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309