Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.8% first-year return on $45,048 initial cash invested.
13.8%
Cash On Cash
11.8%
Cap Rate
1.89
DSCR
$1,917
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,048
Downpayment
20%
$25,760
Closing costs
1%
$1,288
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,917
Total Expenses
$1,399
Mortgage P&I
35%
$672
Property Taxes
0%
$4
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$211