Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.97% first-year return on $41,394 initial cash invested.
25.97%
Cash On Cash
16.55%
Cap Rate
2.84
DSCR
$2,486
Rent
$896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,394
Downpayment
20%
$22,280
Closing costs
1%
$1,114
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,486
Total Expenses
$1,590
Mortgage P&I
22%
$541
Property Taxes
4%
$105
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$273