Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 42.86% first-year return on $25,565 initial cash invested.
42.86%
Cash On Cash
39.67%
Cap Rate
6.58
DSCR
$2,424
Rent
$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$36,026
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,565
Downpayment
20%
$7,205
Closing costs
1%
$360
Rehab
0%
$0
Furnishing
50%
$18,000
Cashflow
Total Income
$2,424
Total Expenses
$1,511
Mortgage P&I
7%
$181
Property Taxes
20%
$492
Home Insurance
1%
$13
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267