Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.06% first-year return on $48,702 initial cash invested.
13.06%
Cash On Cash
11.35%
Cap Rate
1.81
DSCR
$2,264
Rent
$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,702
Downpayment
20%
$29,240
Closing costs
1%
$1,462
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,264
Total Expenses
$1,734
Mortgage P&I
34%
$762
Property Taxes
7%
$149
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249