Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.09% first-year return on $42,990 initial cash invested.
19.09%
Cash On Cash
13.73%
Cap Rate
2.28
DSCR
$1,995
Rent
$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,995
Total Expenses
$1,311
Mortgage P&I
30%
$598
Property Taxes
1%
$16
Home Insurance
1%
$19
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219