Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.17% first-year return on $48,324 initial cash invested.
15.17%
Cash On Cash
12.19%
Cap Rate
1.95
DSCR
$2,553
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,324
Downpayment
20%
$28,880
Closing costs
1%
$1,444
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,553
Total Expenses
$1,942
Mortgage P&I
30%
$754
Property Taxes
10%
$266
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281