Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.05% first-year return on $41,604 initial cash invested.
30.05%
Cash On Cash
18.66%
Cap Rate
2.94
DSCR
$2,790
Rent
$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,604
Downpayment
20%
$22,480
Closing costs
1%
$1,124
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,790
Total Expenses
$1,748
Mortgage P&I
21%
$594
Property Taxes
5%
$146
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307