Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.85% first-year return on $42,129 initial cash invested.
10.85%
Cash On Cash
11.02%
Cap Rate
1.81
DSCR
$2,272
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $1,891 expenses = $381 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,272
Total Expenses
$1,891
Mortgage P&I
26%
$583
Property Taxes
14%
$307
Home Insurance
2%
$40
HOA
8%
$188
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250