Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.83% first-year return on $41,793 initial cash invested.
12.83%
Cash On Cash
11.94%
Cap Rate
1.86
DSCR
$1,870
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,793
Downpayment
20%
$22,660
Closing costs
1%
$1,133
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,870
Total Expenses
$1,423
Mortgage P&I
32%
$605
Property Taxes
6%
$103
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$206