Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.5% first-year return on $40,029 initial cash invested.
26.5%
Cash On Cash
17.22%
Cap Rate
2.83
DSCR
$2,256
Rent
$884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,029
Downpayment
20%
$20,980
Closing costs
1%
$1,049
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,256
Total Expenses
$1,372
Mortgage P&I
24%
$531
Property Taxes
2%
$37
Home Insurance
2%
$37
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248