Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.16% first-year return on $42,969 initial cash invested.
19.16%
Cash On Cash
14.02%
Cap Rate
2.3
DSCR
$2,476
Rent
$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $1,790 expenses = $686 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,969
Downpayment
20%
$23,780
Closing costs
1%
$1,189
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,476
Total Expenses
$1,790
Mortgage P&I
24%
$604
Property Taxes
12%
$303
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272