Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.16% first-year return on $47,400 initial cash invested.
19.16%
Cash On Cash
13.26%
Cap Rate
2.22
DSCR
$2,354
Rent
$757
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,354
Total Expenses
$1,597
Mortgage P&I
30%
$696
Property Taxes
2%
$52
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259