Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.91% first-year return on $41,100 initial cash invested.
24.91%
Cash On Cash
16.41%
Cap Rate
2.69
DSCR
$2,304
Rent
$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $1,451 expenses = $853 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$1,451
Mortgage P&I
24%
$559
Property Taxes
3%
$72
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253