Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.22% first-year return on $43,200 initial cash invested.
10.22%
Cash On Cash
10.59%
Cap Rate
1.69
DSCR
$1,612
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,612 income − $1,244 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,612
Total Expenses
$1,244
Mortgage P&I
39%
$627
Property Taxes
2%
$29
Home Insurance
3%
$42
HOA
0%
$0
Property Management
12%
$193
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$177