Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.7% first-year return on $40,176 initial cash invested.
22.7%
Cash On Cash
15.74%
Cap Rate
2.58
DSCR
$2,228
Rent
$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$106k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,176
Downpayment
20%
$21,120
Closing costs
1%
$1,056
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,228
Total Expenses
$1,468
Mortgage P&I
24%
$536
Property Taxes
6%
$137
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245