Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.32% first-year return on $43,179 initial cash invested.
22.32%
Cash On Cash
15.76%
Cap Rate
2.33
DSCR
$2,433
Rent
$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $1,630 expenses = $803 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,433
Total Expenses
$1,630
Mortgage P&I
28%
$675
Property Taxes
4%
$86
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268