Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.32% first-year return on $47,673 initial cash invested.
17.32%
Cash On Cash
12.76%
Cap Rate
2.08
DSCR
$2,304
Rent
$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,673
Downpayment
20%
$28,260
Closing costs
1%
$1,413
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$1,616
Mortgage P&I
31%
$723
Property Taxes
3%
$60
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253