Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.13% first-year return on $48,429 initial cash invested.
22.13%
Cash On Cash
14.5%
Cap Rate
2.38
DSCR
$3,050
Rent
$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,429
Downpayment
20%
$28,980
Closing costs
1%
$1,449
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$2,157
Mortgage P&I
24%
$736
Property Taxes
11%
$332
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336