Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.55% first-year return on $41,352 initial cash invested.
33.55%
Cash On Cash
19.49%
Cap Rate
3.39
DSCR
$2,916
Rent
$1,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,352
Downpayment
20%
$22,240
Closing costs
1%
$1,112
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$1,760
Mortgage P&I
18%
$533
Property Taxes
5%
$134
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321