Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.44% first-year return on $48,408 initial cash invested.
12.44%
Cash On Cash
11.45%
Cap Rate
1.76
DSCR
$2,385
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $1,883 expenses = $502 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,408
Downpayment
20%
$28,960
Closing costs
1%
$1,448
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,385
Total Expenses
$1,883
Mortgage P&I
33%
$785
Property Taxes
10%
$236
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$72
Maintenance
4%
$95
Other
11%
$262