Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.65% first-year return on $48,954 initial cash invested.
13.65%
Cash On Cash
11.41%
Cap Rate
1.87
DSCR
$2,391
Rent
$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,954
Downpayment
20%
$29,480
Closing costs
1%
$1,474
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,391
Total Expenses
$1,834
Mortgage P&I
31%
$748
Property Taxes
9%
$226
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263