Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.01% first-year return on $39,966 initial cash invested.
19.01%
Cash On Cash
14.08%
Cap Rate
2.36
DSCR
$1,850
Rent
$633
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,966
Downpayment
20%
$20,920
Closing costs
1%
$1,046
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,850
Total Expenses
$1,217
Mortgage P&I
28%
$520
Property Taxes
2%
$34
Home Insurance
2%
$33
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204