Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.23% first-year return on $41,940 initial cash invested.
23.23%
Cash On Cash
15.96%
Cap Rate
2.47
DSCR
$2,248
Rent
$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $1,436 expenses = $812 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,940
Downpayment
20%
$22,800
Closing costs
1%
$1,140
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,248
Total Expenses
$1,436
Mortgage P&I
27%
$614
Property Taxes
1%
$23
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247