Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.8% first-year return on $46,287 initial cash invested.
11.8%
Cash On Cash
10.8%
Cap Rate
1.77
DSCR
$1,833
Rent
$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,287
Downpayment
20%
$26,940
Closing costs
1%
$1,347
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,833
Total Expenses
$1,378
Mortgage P&I
37%
$684
Property Taxes
2%
$33
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202