Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.68% first-year return on $40,869 initial cash invested.
16.68%
Cash On Cash
13.1%
Cap Rate
2.19
DSCR
$1,972
Rent
$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,869
Downpayment
20%
$21,780
Closing costs
1%
$1,089
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,972
Total Expenses
$1,404
Mortgage P&I
27%
$542
Property Taxes
7%
$147
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217