Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.84% first-year return on $48,912 initial cash invested.
14.84%
Cash On Cash
11.69%
Cap Rate
1.97
DSCR
$2,492
Rent
$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,912
Downpayment
20%
$29,440
Closing costs
1%
$1,472
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,492
Total Expenses
$1,887
Mortgage P&I
29%
$729
Property Taxes
11%
$266
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274