Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.11% first-year return on $41,919 initial cash invested.
25.11%
Cash On Cash
16.27%
Cap Rate
2.71
DSCR
$2,456
Rent
$877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,919
Downpayment
20%
$22,780
Closing costs
1%
$1,139
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,456
Total Expenses
$1,579
Mortgage P&I
23%
$569
Property Taxes
6%
$135
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270