Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.58% first-year return on $48,891 initial cash invested.
10.58%
Cash On Cash
10.82%
Cap Rate
1.64
DSCR
$2,124
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $1,693 expenses = $431 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,891
Downpayment
20%
$29,420
Closing costs
1%
$1,471
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$1,693
Mortgage P&I
38%
$810
Property Taxes
5%
$108
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234