Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.35% first-year return on $40,911 initial cash invested.
22.35%
Cash On Cash
15.72%
Cap Rate
2.49
DSCR
$2,362
Rent
$762
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,911
Downpayment
20%
$21,820
Closing costs
1%
$1,091
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,362
Total Expenses
$1,600
Mortgage P&I
24%
$573
Property Taxes
6%
$148
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260