Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.9% first-year return on $49,059 initial cash invested.
14.9%
Cash On Cash
11.8%
Cap Rate
1.92
DSCR
$2,202
Rent
$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $1,593 expenses = $609 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,059
Downpayment
20%
$29,580
Closing costs
1%
$1,479
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,202
Total Expenses
$1,593
Mortgage P&I
34%
$757
Property Taxes
2%
$36
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242