Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.72% first-year return on $47,211 initial cash invested.
16.72%
Cash On Cash
12.53%
Cap Rate
2.1
DSCR
$2,536
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,211
Downpayment
20%
$27,820
Closing costs
1%
$1,391
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,536
Total Expenses
$1,878
Mortgage P&I
27%
$693
Property Taxes
11%
$286
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279