Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 49.39% first-year return on $41,184 initial cash invested.
49.39%
Cash On Cash
26.75%
Cap Rate
4.02
DSCR
$3,861
Rent
$1,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,861 income − $2,166 expenses = $1,695 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,184
Downpayment
20%
$22,080
Closing costs
1%
$1,104
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$3,861
Total Expenses
$2,166
Mortgage P&I
16%
$612
Property Taxes
4%
$165
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425