Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.61% first-year return on $41,100 initial cash invested.
24.61%
Cash On Cash
17.03%
Cap Rate
2.55
DSCR
$2,618
Rent
$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,618 income − $1,775 expenses = $843 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,618
Total Expenses
$1,775
Mortgage P&I
23%
$613
Property Taxes
9%
$233
Home Insurance
1%
$38
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288