Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.66% first-year return on $42,780 initial cash invested.
19.66%
Cash On Cash
13.98%
Cap Rate
2.32
DSCR
$2,061
Rent
$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,780
Downpayment
20%
$23,600
Closing costs
1%
$1,180
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,061
Total Expenses
$1,360
Mortgage P&I
29%
$592
Property Taxes
1%
$27
Home Insurance
2%
$41
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$227