Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.66% first-year return on $46,560 initial cash invested.
13.66%
Cash On Cash
11.59%
Cap Rate
1.89
DSCR
$2,194
Rent
$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,560
Downpayment
20%
$27,200
Closing costs
1%
$1,360
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,194
Total Expenses
$1,664
Mortgage P&I
32%
$696
Property Taxes
7%
$157
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241