Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.19% first-year return on $41,226 initial cash invested.
15.19%
Cash On Cash
12.85%
Cap Rate
2.02
DSCR
$1,936
Rent
$522
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,226
Downpayment
20%
$22,120
Closing costs
1%
$1,106
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,936
Total Expenses
$1,414
Mortgage P&I
30%
$585
Property Taxes
5%
$99
Home Insurance
4%
$73
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213