Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.04% first-year return on $48,093 initial cash invested.
18.04%
Cash On Cash
13.42%
Cap Rate
2.05
DSCR
$2,446
Rent
$723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $1,723 expenses = $723 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,093
Downpayment
20%
$28,660
Closing costs
1%
$1,433
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,446
Total Expenses
$1,723
Mortgage P&I
32%
$782
Property Taxes
2%
$51
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269