Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 39.01% first-year return on $40,050 initial cash invested.
39.01%
Cash On Cash
22.77%
Cap Rate
3.64
DSCR
$3,543
Rent
$1,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,543 income − $2,241 expenses = $1,302 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$3,543
Total Expenses
$2,241
Mortgage P&I
15%
$548
Property Taxes
13%
$451
Home Insurance
1%
$37
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390