Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.35% first-year return on $40,596 initial cash invested.
17.35%
Cash On Cash
13.45%
Cap Rate
2.22
DSCR
$1,866
Rent
$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,866 income − $1,279 expenses = $587 cash flow
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,596
Downpayment
20%
$21,520
Closing costs
1%
$1,076
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,866
Total Expenses
$1,279
Mortgage P&I
29%
$544
Property Taxes
3%
$54
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205