Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.56% first-year return on $43,200 initial cash invested.
29.56%
Cash On Cash
17.87%
Cap Rate
2.92
DSCR
$2,746
Rent
$1,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $1,682 expenses = $1,064 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,746
Total Expenses
$1,682
Mortgage P&I
22%
$613
Property Taxes
3%
$93
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302