Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 32.09% first-year return on $42,150 initial cash invested.
32.09%
Cash On Cash
18.97%
Cap Rate
3.18
DSCR
$2,982
Rent
$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$1,855
Mortgage P&I
19%
$572
Property Taxes
8%
$230
Home Insurance
1%
$40
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328