Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.12% first-year return on $46,728 initial cash invested.
11.12%
Cash On Cash
11.04%
Cap Rate
1.7
DSCR
$2,103
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,728
Downpayment
20%
$27,360
Closing costs
1%
$1,368
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,103
Total Expenses
$1,670
Mortgage P&I
35%
$741
Property Taxes
8%
$169
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231