Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.21% first-year return on $47,274 initial cash invested.
12.21%
Cash On Cash
10.86%
Cap Rate
1.79
DSCR
$1,902
Rent
$481
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,274
Downpayment
20%
$27,880
Closing costs
1%
$1,394
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,902
Total Expenses
$1,421
Mortgage P&I
37%
$704
Property Taxes
3%
$51
Home Insurance
1%
$20
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209