Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.15% first-year return on $42,150 initial cash invested.
22.15%
Cash On Cash
15.49%
Cap Rate
2.43
DSCR
$2,392
Rent
$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,392 income − $1,614 expenses = $778 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,392
Total Expenses
$1,614
Mortgage P&I
26%
$610
Property Taxes
6%
$150
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263