Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.11% first-year return on $48,954 initial cash invested.
12.11%
Cash On Cash
10.8%
Cap Rate
1.78
DSCR
$2,124
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,954
Downpayment
20%
$29,480
Closing costs
1%
$1,474
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$1,630
Mortgage P&I
35%
$747
Property Taxes
5%
$108
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234