Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.98% first-year return on $47,967 initial cash invested.
11.98%
Cash On Cash
11.04%
Cap Rate
1.75
DSCR
$2,102
Rent
$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,102 income − $1,623 expenses = $479 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,967
Downpayment
20%
$28,540
Closing costs
1%
$1,427
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,102
Total Expenses
$1,623
Mortgage P&I
36%
$750
Property Taxes
6%
$117
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231