Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.64% first-year return on $39,420 initial cash invested.
20.64%
Cash On Cash
14.91%
Cap Rate
2.51
DSCR
$2,110
Rent
$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$102k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,420
Downpayment
20%
$20,400
Closing costs
1%
$1,020
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,110
Total Expenses
$1,432
Mortgage P&I
24%
$505
Property Taxes
9%
$188
Home Insurance
1%
$23
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232