Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.29% first-year return on $46,602 initial cash invested.
14.29%
Cash On Cash
11.66%
Cap Rate
1.94
DSCR
$2,132
Rent
$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,602
Downpayment
20%
$27,240
Closing costs
1%
$1,362
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,132
Total Expenses
$1,577
Mortgage P&I
32%
$683
Property Taxes
6%
$134
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235