Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.57% first-year return on $42,192 initial cash invested.
25.57%
Cash On Cash
16.6%
Cap Rate
2.72
DSCR
$2,739
Rent
$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $1,840 expenses = $899 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,192
Downpayment
20%
$23,040
Closing costs
1%
$1,152
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$1,840
Mortgage P&I
21%
$585
Property Taxes
11%
$292
Home Insurance
1%
$31
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301