Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 87.07% first-year return on $26,820 initial cash invested.
87.07%
Cash On Cash
65.37%
Cap Rate
11
DSCR
$3,352
Rent
$1,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$42,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,820
Downpayment
20%
$8,400
Closing costs
1%
$420
Rehab
0%
$0
Furnishing
43%
$18,000
Cashflow
Total Income
$3,352
Total Expenses
$1,406
Mortgage P&I
6%
$208
Property Taxes
1%
$43
Home Insurance
0%
$15
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369