Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.49% first-year return on $40,029 initial cash invested.
21.49%
Cash On Cash
15.37%
Cap Rate
2.5
DSCR
$2,230
Rent
$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,029
Downpayment
20%
$20,980
Closing costs
1%
$1,049
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,230
Total Expenses
$1,513
Mortgage P&I
24%
$538
Property Taxes
8%
$180
Home Insurance
2%
$37
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245