Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.39% first-year return on $48,723 initial cash invested.
10.39%
Cash On Cash
10.64%
Cap Rate
1.65
DSCR
$2,188
Rent
$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $1,766 expenses = $422 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,723
Downpayment
20%
$29,260
Closing costs
1%
$1,463
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$1,766
Mortgage P&I
36%
$787
Property Taxes
8%
$181
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241