Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.63% first-year return on $46,119 initial cash invested.
11.63%
Cash On Cash
11.02%
Cap Rate
1.74
DSCR
$1,958
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,119
Downpayment
20%
$26,780
Closing costs
1%
$1,339
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,958
Total Expenses
$1,511
Mortgage P&I
36%
$705
Property Taxes
4%
$80
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215