Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.97% first-year return on $47,694 initial cash invested.
10.97%
Cash On Cash
10.31%
Cap Rate
1.74
DSCR
$2,018
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,694
Downpayment
20%
$28,280
Closing costs
1%
$1,414
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,018
Total Expenses
$1,582
Mortgage P&I
35%
$698
Property Taxes
7%
$150
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222