Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.56% first-year return on $47,169 initial cash invested.
19.56%
Cash On Cash
13.48%
Cap Rate
2.26
DSCR
$2,510
Rent
$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,169
Downpayment
20%
$27,780
Closing costs
1%
$1,389
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,510
Total Expenses
$1,741
Mortgage P&I
28%
$691
Property Taxes
6%
$149
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276