Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.73% first-year return on $42,171 initial cash invested.
24.73%
Cash On Cash
16.18%
Cap Rate
2.7
DSCR
$2,715
Rent
$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $1,846 expenses = $869 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,171
Downpayment
20%
$23,020
Closing costs
1%
$1,151
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,715
Total Expenses
$1,846
Mortgage P&I
21%
$574
Property Taxes
4%
$120
Home Insurance
8%
$228
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299