Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.01% first-year return on $48,366 initial cash invested.
12.01%
Cash On Cash
11.21%
Cap Rate
1.76
DSCR
$2,439
Rent
$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,439 income − $1,955 expenses = $484 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,366
Downpayment
20%
$28,920
Closing costs
1%
$1,446
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,439
Total Expenses
$1,955
Mortgage P&I
32%
$769
Property Taxes
12%
$286
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268