Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.14% first-year return on $42,500 initial cash invested.
17.14%
Cash On Cash
14.13%
Cap Rate
2.05
DSCR
$2,433
Rent
$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $1,826 expenses = $607 cash flow
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,500
Downpayment
20%
$23,333
Closing costs
1%
$1,167
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,433
Total Expenses
$1,826
Mortgage P&I
28%
$670
Property Taxes
8%
$201
Home Insurance
2%
$41
HOA
4%
$87
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268