Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.51% first-year return on $42,234 initial cash invested.
15.51%
Cash On Cash
12.87%
Cap Rate
2.03
DSCR
$2,050
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,234
Downpayment
20%
$23,080
Closing costs
1%
$1,154
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,050
Total Expenses
$1,504
Mortgage P&I
30%
$610
Property Taxes
7%
$144
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226