Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.13% first-year return on $47,379 initial cash invested.
14.13%
Cash On Cash
11.97%
Cap Rate
1.87
DSCR
$2,260
Rent
$558
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,260
Total Expenses
$1,702
Mortgage P&I
33%
$748
Property Taxes
6%
$137
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$249