Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.6% first-year return on $41,751 initial cash invested.
23.6%
Cash On Cash
16.19%
Cap Rate
2.53
DSCR
$2,544
Rent
$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,751
Downpayment
20%
$22,620
Closing costs
1%
$1,131
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,544
Total Expenses
$1,723
Mortgage P&I
24%
$603
Property Taxes
8%
$201
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280