Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.3% first-year return on $43,683 initial cash invested.
18.3%
Cash On Cash
13.5%
Cap Rate
2.19
DSCR
$2,032
Rent
$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,032 income − $1,366 expenses = $666 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,683
Downpayment
20%
$24,460
Closing costs
1%
$1,223
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,032
Total Expenses
$1,366
Mortgage P&I
31%
$629
Property Taxes
1%
$11
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224