Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.13% first-year return on $43,179 initial cash invested.
31.13%
Cash On Cash
18.48%
Cap Rate
3.09
DSCR
$3,200
Rent
$1,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,200 income − $2,080 expenses = $1,120 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$3,200
Total Expenses
$2,080
Mortgage P&I
19%
$598
Property Taxes
11%
$352
Home Insurance
1%
$42
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352