Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.79% first-year return on $41,121 initial cash invested.
19.79%
Cash On Cash
14.38%
Cap Rate
2.36
DSCR
$2,058
Rent
$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $1,380 expenses = $678 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,121
Downpayment
20%
$22,020
Closing costs
1%
$1,101
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,058
Total Expenses
$1,380
Mortgage P&I
27%
$559
Property Taxes
4%
$78
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226