Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.28% first-year return on $47,988 initial cash invested.
14.28%
Cash On Cash
12.04%
Cap Rate
1.85
DSCR
$2,176
Rent
$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,176 income − $1,605 expenses = $571 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,988
Downpayment
20%
$28,560
Closing costs
1%
$1,428
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,176
Total Expenses
$1,605
Mortgage P&I
36%
$775
Property Taxes
2%
$40
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239