Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.89% first-year return on $41,100 initial cash invested.
26.89%
Cash On Cash
17.68%
Cap Rate
2.76
DSCR
$2,810
Rent
$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $1,889 expenses = $921 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,810
Total Expenses
$1,889
Mortgage P&I
21%
$588
Property Taxes
11%
$309
Home Insurance
1%
$38
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309