Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.12% first-year return on $48,786 initial cash invested.
11.12%
Cash On Cash
10.79%
Cap Rate
1.69
DSCR
$2,152
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,152 income − $1,700 expenses = $452 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,786
Downpayment
20%
$29,320
Closing costs
1%
$1,466
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,152
Total Expenses
$1,700
Mortgage P&I
36%
$780
Property Taxes
6%
$134
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237