Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.78% first-year return on $41,079 initial cash invested.
14.78%
Cash On Cash
12.93%
Cap Rate
1.98
DSCR
$2,030
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $1,524 expenses = $506 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,030
Total Expenses
$1,524
Mortgage P&I
29%
$597
Property Taxes
9%
$181
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223