Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.71% first-year return on $42,843 initial cash invested.
31.71%
Cash On Cash
18.77%
Cap Rate
3.08
DSCR
$2,926
Rent
$1,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $1,794 expenses = $1,132 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,843
Downpayment
20%
$23,660
Closing costs
1%
$1,183
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,926
Total Expenses
$1,794
Mortgage P&I
21%
$601
Property Taxes
5%
$135
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322