Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.7% first-year return on $41,079 initial cash invested.
22.7%
Cash On Cash
15.61%
Cap Rate
2.56
DSCR
$2,378
Rent
$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,378 income − $1,601 expenses = $777 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,378
Total Expenses
$1,601
Mortgage P&I
23%
$558
Property Taxes
8%
$200
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262