Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.82% first-year return on $41,877 initial cash invested.
16.82%
Cash On Cash
13.69%
Cap Rate
2.09
DSCR
$2,222
Rent
$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $1,635 expenses = $587 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,877
Downpayment
20%
$22,740
Closing costs
1%
$1,137
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,222
Total Expenses
$1,635
Mortgage P&I
28%
$621
Property Taxes
9%
$202
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244