Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.33% first-year return on $42,633 initial cash invested.
14.33%
Cash On Cash
12.2%
Cap Rate
2
DSCR
$2,199
Rent
$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,633
Downpayment
20%
$23,460
Closing costs
1%
$1,173
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,199
Total Expenses
$1,690
Mortgage P&I
27%
$596
Property Taxes
14%
$304
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242