Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.66% first-year return on $41,478 initial cash invested.
18.66%
Cash On Cash
13.9%
Cap Rate
2.32
DSCR
$2,302
Rent
$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,478
Downpayment
20%
$22,360
Closing costs
1%
$1,118
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,302
Total Expenses
$1,657
Mortgage P&I
24%
$558
Property Taxes
12%
$277
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253