Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.42% first-year return on $40,029 initial cash invested.
14.42%
Cash On Cash
12.48%
Cap Rate
2.06
DSCR
$2,030
Rent
$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,029
Downpayment
20%
$20,980
Closing costs
1%
$1,049
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,030
Total Expenses
$1,549
Mortgage P&I
26%
$529
Property Taxes
14%
$293
Home Insurance
2%
$37
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223