Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.95% first-year return on $42,801 initial cash invested.
27.95%
Cash On Cash
17.27%
Cap Rate
2.83
DSCR
$2,568
Rent
$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,801
Downpayment
20%
$23,620
Closing costs
1%
$1,181
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,568
Total Expenses
$1,571
Mortgage P&I
23%
$600
Property Taxes
2%
$46
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282