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 $40,722 initial cash invested.
11.17%
Cash On Cash
11.35%
Cap Rate
1.77
DSCR
$1,626
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,626 income − $1,247 expenses = $379 cash flow
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,722
Downpayment
20%
$21,640
Closing costs
1%
$1,082
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,626
Total Expenses
$1,247
Mortgage P&I
36%
$579
Property Taxes
3%
$55
Home Insurance
4%
$60
HOA
0%
$0
Property Management
12%
$195
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$179