Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.98% first-year return on $46,119 initial cash invested.
17.98%
Cash On Cash
13.09%
Cap Rate
2.15
DSCR
$2,222
Rent
$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,119
Downpayment
20%
$26,780
Closing costs
1%
$1,339
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,222
Total Expenses
$1,531
Mortgage P&I
31%
$681
Property Taxes
2%
$47
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244