Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.17% first-year return on $43,095 initial cash invested.
11.17%
Cash On Cash
11.57%
Cap Rate
1.72
DSCR
$2,000
Rent
$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $1,599 expenses = $401 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,095
Downpayment
20%
$23,900
Closing costs
1%
$1,195
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,000
Total Expenses
$1,599
Mortgage P&I
34%
$671
Property Taxes
10%
$199
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220