Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.99% first-year return on $40,974 initial cash invested.
22.99%
Cash On Cash
15.81%
Cap Rate
2.55
DSCR
$2,302
Rent
$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,302 income − $1,517 expenses = $785 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,974
Downpayment
20%
$21,880
Closing costs
1%
$1,094
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,302
Total Expenses
$1,517
Mortgage P&I
25%
$564
Property Taxes
6%
$147
Home Insurance
1%
$24
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253