Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.96% first-year return on $40,575 initial cash invested.
19.96%
Cash On Cash
14.5%
Cap Rate
2.38
DSCR
$1,950
Rent
$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,950 income − $1,275 expenses = $675 cash flow
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,575
Downpayment
20%
$21,500
Closing costs
1%
$1,075
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,950
Total Expenses
$1,275
Mortgage P&I
28%
$546
Property Taxes
1%
$29
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214