Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.42% first-year return on $42,570 initial cash invested.
15.42%
Cash On Cash
12.74%
Cap Rate
2.01
DSCR
$1,912
Rent
$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $1,365 expenses = $547 cash flow
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,570
Downpayment
20%
$23,400
Closing costs
1%
$1,170
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,912
Total Expenses
$1,365
Mortgage P&I
32%
$619
Property Taxes
4%
$69
Home Insurance
2%
$29
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210