Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.84% first-year return on $45,825 initial cash invested.
20.84%
Cash On Cash
14.47%
Cap Rate
2.29
DSCR
$2,616
Rent
$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,825
Downpayment
20%
$26,500
Closing costs
1%
$1,325
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,616
Total Expenses
$1,820
Mortgage P&I
27%
$697
Property Taxes
6%
$159
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288