Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.44% first-year return on $45,216 initial cash invested.
11.44%
Cash On Cash
10.82%
Cap Rate
1.78
DSCR
$2,028
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,216
Downpayment
20%
$25,920
Closing costs
1%
$1,296
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,028
Total Expenses
$1,597
Mortgage P&I
32%
$657
Property Taxes
8%
$155
Home Insurance
2%
$49
HOA
2%
$47
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223