Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.24% first-year return on $46,623 initial cash invested.
10.24%
Cash On Cash
10.51%
Cap Rate
1.67
DSCR
$1,970
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,623
Downpayment
20%
$27,260
Closing costs
1%
$1,363
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,970
Total Expenses
$1,572
Mortgage P&I
36%
$717
Property Taxes
7%
$133
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217