Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.82% first-year return on $44,838 initial cash invested.
17.82%
Cash On Cash
13.12%
Cap Rate
2.15
DSCR
$2,056
Rent
$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,838
Downpayment
20%
$25,560
Closing costs
1%
$1,278
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,056
Total Expenses
$1,390
Mortgage P&I
32%
$649
Property Taxes
0%
$4
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226