Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 47.18% first-year return on $41,100 initial cash invested.
47.18%
Cash On Cash
25.49%
Cap Rate
4.02
DSCR
$3,510
Rent
$1,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,510 income − $1,894 expenses = $1,616 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$3,510
Total Expenses
$1,894
Mortgage P&I
17%
$581
Property Taxes
2%
$83
Home Insurance
1%
$38
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386