Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.24% first-year return on $42,150 initial cash invested.
13.24%
Cash On Cash
12.21%
Cap Rate
1.84
DSCR
$1,758
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,758 income − $1,293 expenses = $465 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,758
Total Expenses
$1,293
Mortgage P&I
36%
$635
Property Taxes
1%
$21
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$211
CapEx
4%
$70
Vacancy
3%
$53
Maintenance
4%
$70
Other
11%
$193