Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.35% first-year return on $45,993 initial cash invested.
17.35%
Cash On Cash
12.83%
Cap Rate
2.14
DSCR
$2,338
Rent
$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,993
Downpayment
20%
$26,660
Closing costs
1%
$1,333
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,338
Total Expenses
$1,673
Mortgage P&I
28%
$666
Property Taxes
7%
$169
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257