Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.13% first-year return on $42,990 initial cash invested.
16.13%
Cash On Cash
13.54%
Cap Rate
2
DSCR
$2,373
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,373 income − $1,795 expenses = $578 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,373
Total Expenses
$1,795
Mortgage P&I
28%
$670
Property Taxes
12%
$276
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261