Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.64% first-year return on $42,570 initial cash invested.
24.64%
Cash On Cash
15.88%
Cap Rate
2.7
DSCR
$2,516
Rent
$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,570
Downpayment
20%
$23,400
Closing costs
1%
$1,170
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,516
Total Expenses
$1,642
Mortgage P&I
23%
$573
Property Taxes
7%
$178
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277