Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.71% first-year return on $47,379 initial cash invested.
21.71%
Cash On Cash
14.7%
Cap Rate
2.29
DSCR
$2,674
Rent
$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,674
Total Expenses
$1,817
Mortgage P&I
28%
$750
Property Taxes
4%
$98
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294