Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 42.28% first-year return on $41,100 initial cash invested.
42.28%
Cash On Cash
23.36%
Cap Rate
3.83
DSCR
$3,358
Rent
$1,448
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
6.5%
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
$3,358
Total Expenses
$1,910
Mortgage P&I
17%
$559
Property Taxes
5%
$172
Home Insurance
1%
$38
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369