Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.1% first-year return on $47,610 initial cash invested.
12.1%
Cash On Cash
11.16%
Cap Rate
1.76
DSCR
$2,146
Rent
$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,610
Downpayment
20%
$28,200
Closing costs
1%
$1,410
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,146
Total Expenses
$1,666
Mortgage P&I
35%
$745
Property Taxes
6%
$132
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236