Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.53% first-year return on $43,200 initial cash invested.
18.53%
Cash On Cash
14.06%
Cap Rate
2.22
DSCR
$2,679
Rent
$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,679 income − $2,012 expenses = $667 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,679
Total Expenses
$2,012
Mortgage P&I
24%
$632
Property Taxes
16%
$428
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295