Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.31% first-year return on $43,074 initial cash invested.
19.31%
Cash On Cash
13.97%
Cap Rate
2.33
DSCR
$2,523
Rent
$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $1,830 expenses = $693 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,074
Downpayment
20%
$23,880
Closing costs
1%
$1,194
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,523
Total Expenses
$1,830
Mortgage P&I
24%
$596
Property Taxes
13%
$326
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278