Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.57% first-year return on $41,541 initial cash invested.
15.57%
Cash On Cash
13.12%
Cap Rate
2
DSCR
$1,878
Rent
$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $1,339 expenses = $539 cash flow
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,541
Downpayment
20%
$22,420
Closing costs
1%
$1,121
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,878
Total Expenses
$1,339
Mortgage P&I
33%
$612
Property Taxes
2%
$29
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207