Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 38.36% first-year return on $40,890 initial cash invested.
38.36%
Cash On Cash
21.56%
Cap Rate
3.69
DSCR
$3,030
Rent
$1,307
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
6.1%
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
$3,030
Total Expenses
$1,723
Mortgage P&I
17%
$530
Property Taxes
4%
$125
Home Insurance
1%
$38
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333