Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.09% first-year return on $48,639 initial cash invested.
16.09%
Cash On Cash
12.6%
Cap Rate
1.95
DSCR
$2,346
Rent
$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,346 income − $1,694 expenses = $652 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,639
Downpayment
20%
$29,180
Closing costs
1%
$1,459
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,346
Total Expenses
$1,694
Mortgage P&I
34%
$786
Property Taxes
2%
$47
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258