Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 59.05% first-year return on $23,229 initial cash invested.
59.05%
Cash On Cash
65.11%
Cap Rate
10.9
DSCR
$2,103
Rent
$1,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$24,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,229
Downpayment
20%
$4,980
Closing costs
1%
$249
Rehab
0%
$0
Furnishing
72%
$18,000
Cashflow
Total Income
$2,103
Total Expenses
$960
Mortgage P&I
6%
$124
Property Taxes
5%
$113
Home Insurance
0%
$9
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231