Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.41% first-year return on $44,397 initial cash invested.
12.41%
Cash On Cash
10.81%
Cap Rate
1.88
DSCR
$1,761
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,397
Downpayment
20%
$25,140
Closing costs
1%
$1,257
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,761
Total Expenses
$1,302
Mortgage P&I
34%
$603
Property Taxes
3%
$49
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$211
CapEx
4%
$70
Vacancy
3%
$53
Maintenance
4%
$70
Other
11%
$194