Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.02% first-year return on $42,339 initial cash invested.
19.02%
Cash On Cash
14.1%
Cap Rate
2.24
DSCR
$2,103
Rent
$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,103 income − $1,432 expenses = $671 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,339
Downpayment
20%
$23,180
Closing costs
1%
$1,159
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,103
Total Expenses
$1,432
Mortgage P&I
29%
$607
Property Taxes
2%
$51
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231