Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.35% first-year return on $40,680 initial cash invested.
17.35%
Cash On Cash
13.47%
Cap Rate
2.22
DSCR
$1,940
Rent
$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,940
Total Expenses
$1,352
Mortgage P&I
28%
$546
Property Taxes
6%
$108
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$213