Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.38% first-year return on $48,240 initial cash invested.
18.38%
Cash On Cash
13.38%
Cap Rate
2.1
DSCR
$2,516
Rent
$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,516 income − $1,777 expenses = $739 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,240
Downpayment
20%
$28,800
Closing costs
1%
$1,440
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,516
Total Expenses
$1,777
Mortgage P&I
30%
$766
Property Taxes
5%
$137
Home Insurance
1%
$18
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277