Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.54% first-year return on $39,189 initial cash invested.
14.54%
Cash On Cash
12.56%
Cap Rate
2.05
DSCR
$1,666
Rent
$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,189
Downpayment
20%
$20,180
Closing costs
1%
$1,009
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,666
Total Expenses
$1,191
Mortgage P&I
31%
$514
Property Taxes
5%
$75
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$200
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$183