Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.83% first-year return on $43,746 initial cash invested.
17.83%
Cash On Cash
13.2%
Cap Rate
2.19
DSCR
$2,050
Rent
$650
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,746
Downpayment
20%
$24,520
Closing costs
1%
$1,226
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,050
Total Expenses
$1,400
Mortgage P&I
30%
$617
Property Taxes
2%
$47
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226