Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.86% first-year return on $48,072 initial cash invested.
12.86%
Cash On Cash
11.82%
Cap Rate
1.75
DSCR
$2,192
Rent
$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $1,677 expenses = $515 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,072
Downpayment
20%
$28,640
Closing costs
1%
$1,432
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,192
Total Expenses
$1,677
Mortgage P&I
37%
$808
Property Taxes
4%
$83
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241