Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.25% first-year return on $45,300 initial cash invested.
13.25%
Cash On Cash
11.77%
Cap Rate
1.86
DSCR
$2,188
Rent
$500
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$1,688
Mortgage P&I
31%
$687
Property Taxes
10%
$209
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241