Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.52% first-year return on $41,100 initial cash invested.
17.52%
Cash On Cash
13.53%
Cap Rate
2.22
DSCR
$2,022
Rent
$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,022
Total Expenses
$1,422
Mortgage P&I
28%
$559
Property Taxes
7%
$137
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222