Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.74% first-year return on $42,003 initial cash invested.
19.74%
Cash On Cash
14.24%
Cap Rate
2.32
DSCR
$2,025
Rent
$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,025 income − $1,334 expenses = $691 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,003
Downpayment
20%
$22,860
Closing costs
1%
$1,143
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,025
Total Expenses
$1,334
Mortgage P&I
29%
$584
Property Taxes
1%
$28
Home Insurance
2%
$33
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223