Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.3% first-year return on $46,497 initial cash invested.
11.3%
Cash On Cash
10.74%
Cap Rate
1.73
DSCR
$1,905
Rent
$438
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,497
Downpayment
20%
$27,140
Closing costs
1%
$1,357
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,905
Total Expenses
$1,467
Mortgage P&I
37%
$700
Property Taxes
4%
$70
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210