Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.29% first-year return on $48,240 initial cash invested.
12.29%
Cash On Cash
11.39%
Cap Rate
1.75
DSCR
$2,288
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $1,794 expenses = $494 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,288
Total Expenses
$1,794
Mortgage P&I
34%
$781
Property Taxes
8%
$179
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252