Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 40.37% first-year return on $42,150 initial cash invested.
40.37%
Cash On Cash
22.23%
Cap Rate
3.65
DSCR
$3,224
Rent
$1,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,224 income − $1,806 expenses = $1,418 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$3,224
Total Expenses
$1,806
Mortgage P&I
18%
$583
Property Taxes
3%
$86
Home Insurance
1%
$40
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355