Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.68% first-year return on $43,179 initial cash invested.
19.68%
Cash On Cash
14.32%
Cap Rate
2.26
DSCR
$2,265
Rent
$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,265 income − $1,557 expenses = $708 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,265
Total Expenses
$1,557
Mortgage P&I
28%
$632
Property Taxes
5%
$112
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249