Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.91% first-year return on $40,050 initial cash invested.
18.91%
Cash On Cash
14.21%
Cap Rate
2.35
DSCR
$2,094
Rent
$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,094
Total Expenses
$1,463
Mortgage P&I
25%
$528
Property Taxes
9%
$186
Home Insurance
2%
$37
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230