Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.81% first-year return on $43,200 initial cash invested.
19.81%
Cash On Cash
14.1%
Cap Rate
2.32
DSCR
$2,204
Rent
$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,204
Total Expenses
$1,491
Mortgage P&I
28%
$609
Property Taxes
4%
$92
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242