Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.42% first-year return on $43,368 initial cash invested.
13.42%
Cash On Cash
11.96%
Cap Rate
1.96
DSCR
$2,650
Rent
$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,368
Downpayment
20%
$24,160
Closing costs
1%
$1,208
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,650
Total Expenses
$2,165
Mortgage P&I
23%
$613
Property Taxes
4%
$93
Home Insurance
1%
$32
HOA
20%
$525
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292