Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.21% first-year return on $47,274 initial cash invested.
20.21%
Cash On Cash
13.81%
Cap Rate
2.27
DSCR
$2,493
Rent
$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,274
Downpayment
20%
$27,880
Closing costs
1%
$1,394
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,493
Total Expenses
$1,697
Mortgage P&I
28%
$708
Property Taxes
5%
$117
Home Insurance
1%
$24
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274