Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 34.88% first-year return on $42,864 initial cash invested.
34.88%
Cash On Cash
19.72%
Cap Rate
3.37
DSCR
$3,072
Rent
$1,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,864
Downpayment
20%
$23,680
Closing costs
1%
$1,184
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$3,072
Total Expenses
$1,826
Mortgage P&I
19%
$577
Property Taxes
3%
$94
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338