Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.68% first-year return on $43,767 initial cash invested.
28.68%
Cash On Cash
17.47%
Cap Rate
2.83
DSCR
$2,746
Rent
$1,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,767
Downpayment
20%
$24,540
Closing costs
1%
$1,227
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$1,700
Mortgage P&I
23%
$630
Property Taxes
3%
$84
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302