Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.23% first-year return on $42,129 initial cash invested.
26.23%
Cash On Cash
16.78%
Cap Rate
2.76
DSCR
$2,582
Rent
$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,582
Total Expenses
$1,661
Mortgage P&I
23%
$583
Property Taxes
6%
$161
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284