Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.85% first-year return on $41,100 initial cash invested.
15.85%
Cash On Cash
12.93%
Cap Rate
2.09
DSCR
$1,863
Rent
$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,863
Total Expenses
$1,320
Mortgage P&I
30%
$567
Property Taxes
4%
$80
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205