Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.36% first-year return on $43,555 initial cash invested.
17.36%
Cash On Cash
13.08%
Cap Rate
2.16
DSCR
$2,048
Rent
$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,555
Downpayment
20%
$24,338
Closing costs
1%
$1,217
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,048
Total Expenses
$1,418
Mortgage P&I
30%
$614
Property Taxes
3%
$65
Home Insurance
2%
$43
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225