Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.81% first-year return on $48,156 initial cash invested.
19.81%
Cash On Cash
13.91%
Cap Rate
2.18
DSCR
$2,632
Rent
$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,156
Downpayment
20%
$28,720
Closing costs
1%
$1,436
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$1,837
Mortgage P&I
29%
$764
Property Taxes
5%
$130
Home Insurance
2%
$48
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290