Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.64% first-year return on $49,038 initial cash invested.
10.64%
Cash On Cash
10.81%
Cap Rate
1.63
DSCR
$2,007
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $1,572 expenses = $435 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,038
Downpayment
20%
$29,560
Closing costs
1%
$1,478
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,007
Total Expenses
$1,572
Mortgage P&I
41%
$817
Property Taxes
2%
$33
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221