Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.46% first-year return on $45,489 initial cash invested.
16.46%
Cash On Cash
12.89%
Cap Rate
2.03
DSCR
$2,212
Rent
$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,489
Downpayment
20%
$26,180
Closing costs
1%
$1,309
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,212
Total Expenses
$1,588
Mortgage P&I
31%
$694
Property Taxes
4%
$92
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243