Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.31% first-year return on $40,890 initial cash invested.
19.31%
Cash On Cash
14.69%
Cap Rate
2.26
DSCR
$2,186
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,186 income − $1,528 expenses = $658 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,186
Total Expenses
$1,528
Mortgage P&I
27%
$589
Property Taxes
7%
$159
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$240