Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.11% first-year return on $40,344 initial cash invested.
12.11%
Cash On Cash
11.32%
Cap Rate
1.89
DSCR
$1,677
Rent
$407
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,344
Downpayment
20%
$21,280
Closing costs
1%
$1,064
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,677
Total Expenses
$1,270
Mortgage P&I
32%
$530
Property Taxes
8%
$137
Home Insurance
2%
$34
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184