Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.61% first-year return on $43,200 initial cash invested.
19.61%
Cash On Cash
14.4%
Cap Rate
2.23
DSCR
$2,168
Rent
$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,168 income − $1,462 expenses = $706 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,168
Total Expenses
$1,462
Mortgage P&I
30%
$647
Property Taxes
2%
$36
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238