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 $46,329 initial cash invested.
16.08%
Cash On Cash
12.5%
Cap Rate
2.05
DSCR
$2,480
Rent
$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,480
Total Expenses
$1,859
Mortgage P&I
28%
$685
Property Taxes
11%
$284
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273