Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.59% first-year return on $47,421 initial cash invested.
15.59%
Cash On Cash
12.09%
Cap Rate
2.06
DSCR
$2,754
Rent
$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,421
Downpayment
20%
$28,020
Closing costs
1%
$1,401
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,754
Total Expenses
$2,138
Mortgage P&I
25%
$685
Property Taxes
15%
$404
Home Insurance
3%
$93
HOA
1%
$20
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303