Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.08% first-year return on $49,248 initial cash invested.
16.08%
Cash On Cash
12.33%
Cap Rate
2
DSCR
$2,598
Rent
$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,248
Downpayment
20%
$29,760
Closing costs
1%
$1,488
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,598
Total Expenses
$1,938
Mortgage P&I
29%
$765
Property Taxes
9%
$243
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286