Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.73% first-year return on $39,231 initial cash invested.
19.73%
Cash On Cash
14.64%
Cap Rate
2.45
DSCR
$2,102
Rent
$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,231
Downpayment
20%
$20,220
Closing costs
1%
$1,011
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,102
Total Expenses
$1,457
Mortgage P&I
24%
$504
Property Taxes
10%
$216
Home Insurance
1%
$23
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231