Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.37% first-year return on $40,449 initial cash invested.
15.37%
Cash On Cash
12.77%
Cap Rate
2.08
DSCR
$1,802
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$107k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,449
Downpayment
20%
$21,380
Closing costs
1%
$1,069
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,802
Total Expenses
$1,284
Mortgage P&I
30%
$548
Property Taxes
2%
$44
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198