Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.83% first-year return on $46,602 initial cash invested.
13.83%
Cash On Cash
11.65%
Cap Rate
1.88
DSCR
$2,012
Rent
$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,602
Downpayment
20%
$27,240
Closing costs
1%
$1,362
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,012
Total Expenses
$1,475
Mortgage P&I
35%
$705
Property Taxes
2%
$42
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221