Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.11% first-year return on $42,337 initial cash invested.
22.11%
Cash On Cash
14.92%
Cap Rate
2.5
DSCR
$2,124
Rent
$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $1,344 expenses = $780 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,337
Downpayment
20%
$23,178
Closing costs
1%
$1,159
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$1,344
Mortgage P&I
27%
$576
Property Taxes
0%
$4
Home Insurance
2%
$41
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234