Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 44.23% first-year return on $42,108 initial cash invested.
44.23%
Cash On Cash
23.61%
Cap Rate
3.96
DSCR
$3,398
Rent
$1,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,398 income − $1,846 expenses = $1,552 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,108
Downpayment
20%
$22,960
Closing costs
1%
$1,148
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$3,398
Total Expenses
$1,846
Mortgage P&I
17%
$571
Property Taxes
0%
$5
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374