Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11% first-year return on $42,990 initial cash invested.
11%
Cash On Cash
10.59%
Cap Rate
1.78
DSCR
$1,629
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,629
Total Expenses
$1,235
Mortgage P&I
36%
$591
Property Taxes
3%
$49
Home Insurance
3%
$42
HOA
0%
$0
Property Management
12%
$195
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$179