Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.29% first-year return on $40,680 initial cash invested.
28.29%
Cash On Cash
17.94%
Cap Rate
2.92
DSCR
$2,568
Rent
$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $1,609 expenses = $959 cash flow
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,680
Downpayment
20%
$21,600
Closing costs
1%
$1,080
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,568
Total Expenses
$1,609
Mortgage P&I
22%
$553
Property Taxes
6%
$145
Home Insurance
1%
$38
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282