Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.56% first-year return on $42,150 initial cash invested.
18.56%
Cash On Cash
13.89%
Cap Rate
2.28
DSCR
$2,373
Rent
$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,373 income − $1,721 expenses = $652 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,373
Total Expenses
$1,721
Mortgage P&I
25%
$584
Property Taxes
12%
$290
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261