Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.94% first-year return on $43,851 initial cash invested.
16.94%
Cash On Cash
13.3%
Cap Rate
2.1
DSCR
$2,340
Rent
$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,851
Downpayment
20%
$24,620
Closing costs
1%
$1,231
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,340
Total Expenses
$1,721
Mortgage P&I
28%
$651
Property Taxes
9%
$208
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257