Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.43% first-year return on $46,350 initial cash invested.
18.43%
Cash On Cash
12.87%
Cap Rate
2.23
DSCR
$2,198
Rent
$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,198
Total Expenses
$1,486
Mortgage P&I
29%
$648
Property Taxes
2%
$43
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242