Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.94% first-year return on $41,100 initial cash invested.
19.94%
Cash On Cash
14.69%
Cap Rate
2.36
DSCR
$2,326
Rent
$683
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,326
Total Expenses
$1,643
Mortgage P&I
25%
$571
Property Taxes
10%
$243
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256