Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 34.13% first-year return on $43,389 initial cash invested.
34.13%
Cash On Cash
20.04%
Cap Rate
3.08
DSCR
$3,222
Rent
$1,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,222 income − $1,988 expenses = $1,234 cash flow
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,389
Downpayment
20%
$24,180
Closing costs
1%
$1,209
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$3,222
Total Expenses
$1,988
Mortgage P&I
20%
$656
Property Taxes
6%
$178
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354