Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.59% first-year return on $43,179 initial cash invested.
22.59%
Cash On Cash
15.26%
Cap Rate
2.5
DSCR
$2,564
Rent
$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,564
Total Expenses
$1,751
Mortgage P&I
24%
$609
Property Taxes
9%
$227
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282