Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.54% first-year return on $46,329 initial cash invested.
12.54%
Cash On Cash
10.96%
Cap Rate
1.83
DSCR
$1,882
Rent
$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,882
Total Expenses
$1,398
Mortgage P&I
36%
$673
Property Taxes
2%
$39
Home Insurance
3%
$47
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207