Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.92% first-year return on $43,200 initial cash invested.
11.92%
Cash On Cash
11.16%
Cap Rate
1.85
DSCR
$2,118
Rent
$429
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,118
Total Expenses
$1,689
Mortgage P&I
28%
$602
Property Taxes
15%
$324
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233