Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.72% first-year return on $40,050 initial cash invested.
8.72%
Cash On Cash
10.33%
Cap Rate
1.64
DSCR
$1,534
Rent
$291
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,534
Total Expenses
$1,243
Mortgage P&I
36%
$552
Property Taxes
8%
$116
Home Insurance
4%
$54
HOA
0%
$0
Property Management
12%
$184
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$169