Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.03% first-year return on $47,673 initial cash invested.
15.03%
Cash On Cash
11.92%
Cap Rate
2
DSCR
$2,652
Rent
$597
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,673
Downpayment
20%
$28,260
Closing costs
1%
$1,413
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$2,055
Mortgage P&I
26%
$701
Property Taxes
14%
$372
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292