Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.51% first-year return on $42,297 initial cash invested.
21.51%
Cash On Cash
15.01%
Cap Rate
2.47
DSCR
$2,542
Rent
$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $1,784 expenses = $758 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,297
Downpayment
20%
$23,140
Closing costs
1%
$1,157
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$1,784
Mortgage P&I
23%
$587
Property Taxes
12%
$300
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280