Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.41% first-year return on $41,079 initial cash invested.
22.41%
Cash On Cash
15.4%
Cap Rate
2.53
DSCR
$2,136
Rent
$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,136
Total Expenses
$1,369
Mortgage P&I
26%
$558
Property Taxes
2%
$48
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235