Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.65% first-year return on $42,150 initial cash invested.
16.65%
Cash On Cash
13.44%
Cap Rate
2.12
DSCR
$2,400
Rent
$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,400 income − $1,815 expenses = $585 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,400
Total Expenses
$1,815
Mortgage P&I
25%
$607
Property Taxes
15%
$352
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264