Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.62% first-year return on $46,875 initial cash invested.
12.62%
Cash On Cash
11.08%
Cap Rate
1.82
DSCR
$1,982
Rent
$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,875
Downpayment
20%
$27,500
Closing costs
1%
$1,375
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,982
Total Expenses
$1,489
Mortgage P&I
35%
$698
Property Taxes
4%
$74
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218