Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.79% first-year return on $49,941 initial cash invested.
10.79%
Cash On Cash
10.54%
Cap Rate
1.66
DSCR
$2,066
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,941
Downpayment
20%
$30,420
Closing costs
1%
$1,521
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,066
Total Expenses
$1,617
Mortgage P&I
39%
$804
Property Taxes
3%
$56
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227