Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.37% first-year return on $48,639 initial cash invested.
30.37%
Cash On Cash
17.43%
Cap Rate
2.79
DSCR
$3,214
Rent
$1,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,214 income − $1,983 expenses = $1,231 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,214
Total Expenses
$1,983
Mortgage P&I
24%
$759
Property Taxes
2%
$71
Home Insurance
2%
$51
HOA
0%
$8
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354