Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16% first-year return on $48,450 initial cash invested.
16%
Cash On Cash
12.26%
Cap Rate
2
DSCR
$2,367
Rent
$646
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,367
Total Expenses
$1,721
Mortgage P&I
31%
$741
Property Taxes
5%
$124
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260