Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.23% first-year return on $42,885 initial cash invested.
27.23%
Cash On Cash
16.63%
Cap Rate
2.89
DSCR
$2,526
Rent
$973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,885
Downpayment
20%
$23,700
Closing costs
1%
$1,185
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,526
Total Expenses
$1,553
Mortgage P&I
22%
$568
Property Taxes
3%
$86
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278