Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.01% first-year return on $42,150 initial cash invested.
30.01%
Cash On Cash
18.3%
Cap Rate
3
DSCR
$2,900
Rent
$1,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $1,846 expenses = $1,054 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,900
Total Expenses
$1,846
Mortgage P&I
20%
$584
Property Taxes
8%
$236
Home Insurance
1%
$40
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319