Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.62% first-year return on $43,179 initial cash invested.
20.62%
Cash On Cash
14.39%
Cap Rate
2.36
DSCR
$2,146
Rent
$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,146 income − $1,404 expenses = $742 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,146
Total Expenses
$1,404
Mortgage P&I
28%
$610
Property Taxes
1%
$22
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236