Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.07% first-year return on $49,122 initial cash invested.
15.07%
Cash On Cash
12.42%
Cap Rate
1.86
DSCR
$2,334
Rent
$617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $1,717 expenses = $617 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,122
Downpayment
20%
$29,640
Closing costs
1%
$1,482
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,334
Total Expenses
$1,717
Mortgage P&I
35%
$824
Property Taxes
1%
$25
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257