Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.15% first-year return on $47,925 initial cash invested.
17.15%
Cash On Cash
12.93%
Cap Rate
2.04
DSCR
$2,444
Rent
$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,925
Downpayment
20%
$28,500
Closing costs
1%
$1,425
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,444
Total Expenses
$1,759
Mortgage P&I
31%
$753
Property Taxes
4%
$107
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269