Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 32.69% first-year return on $40,890 initial cash invested.
32.69%
Cash On Cash
19.24%
Cap Rate
3.3
DSCR
$2,628
Rent
$1,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,628
Total Expenses
$1,514
Mortgage P&I
20%
$529
Property Taxes
2%
$54
Home Insurance
1%
$38
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289