Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.33% first-year return on $40,785 initial cash invested.
17.33%
Cash On Cash
13.63%
Cap Rate
2.18
DSCR
$1,922
Rent
$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,922 income − $1,333 expenses = $589 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,785
Downpayment
20%
$21,700
Closing costs
1%
$1,085
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,922
Total Expenses
$1,333
Mortgage P&I
29%
$566
Property Taxes
4%
$75
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$211