Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.82% first-year return on $48,366 initial cash invested.
13.82%
Cash On Cash
11.78%
Cap Rate
1.83
DSCR
$2,220
Rent
$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,366
Downpayment
20%
$28,920
Closing costs
1%
$1,446
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,220
Total Expenses
$1,663
Mortgage P&I
35%
$774
Property Taxes
3%
$74
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244