Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.07% first-year return on $45,300 initial cash invested.
15.07%
Cash On Cash
12.08%
Cap Rate
1.99
DSCR
$2,032
Rent
$569
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
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,032
Total Expenses
$1,463
Mortgage P&I
32%
$659
Property Taxes
3%
$55
Home Insurance
2%
$46
HOA
1%
$12
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224