Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.32% first-year return on $49,269 initial cash invested.
30.32%
Cash On Cash
17.06%
Cap Rate
2.84
DSCR
$3,177
Rent
$1,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,269
Downpayment
20%
$29,780
Closing costs
1%
$1,489
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,177
Total Expenses
$1,932
Mortgage P&I
23%
$745
Property Taxes
3%
$101
Home Insurance
0%
$7
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349