Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.72% first-year return on $44,439 initial cash invested.
12.72%
Cash On Cash
11.45%
Cap Rate
1.84
DSCR
$1,898
Rent
$471
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,439
Downpayment
20%
$25,180
Closing costs
1%
$1,259
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,898
Total Expenses
$1,427
Mortgage P&I
34%
$654
Property Taxes
4%
$82
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209