Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.04% first-year return on $49,290 initial cash invested.
19.04%
Cash On Cash
13.06%
Cap Rate
2.19
DSCR
$2,505
Rent
$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,505
Total Expenses
$1,723
Mortgage P&I
30%
$739
Property Taxes
3%
$80
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276