Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.94% first-year return on $40,890 initial cash invested.
15.94%
Cash On Cash
12.9%
Cap Rate
2.12
DSCR
$1,908
Rent
$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,908
Total Expenses
$1,365
Mortgage P&I
29%
$553
Property Taxes
7%
$126
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210