Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.81% first-year return on $41,352 initial cash invested.
26.81%
Cash On Cash
17.13%
Cap Rate
2.8
DSCR
$2,432
Rent
$924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $1,508 expenses = $924 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,352
Downpayment
20%
$22,240
Closing costs
1%
$1,112
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,432
Total Expenses
$1,508
Mortgage P&I
23%
$566
Property Taxes
1%
$17
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268