Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.44% first-year return on $39,630 initial cash invested.
19.44%
Cash On Cash
14.59%
Cap Rate
2.39
DSCR
$2,174
Rent
$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$103k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,630
Downpayment
20%
$20,600
Closing costs
1%
$1,030
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,174
Total Expenses
$1,532
Mortgage P&I
24%
$523
Property Taxes
11%
$234
Home Insurance
2%
$36
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239