Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 41.83% first-year return on $41,079 initial cash invested.
41.83%
Cash On Cash
23.4%
Cap Rate
3.84
DSCR
$3,834
Rent
$1,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,834 income − $2,402 expenses = $1,432 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
$3,834
Total Expenses
$2,402
Mortgage P&I
15%
$558
Property Taxes
12%
$450
Home Insurance
1%
$38
HOA
1%
$53
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422