Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.22% first-year return on $48,450 initial cash invested.
14.22%
Cash On Cash
11.99%
Cap Rate
1.87
DSCR
$2,478
Rent
$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $1,904 expenses = $574 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,478
Total Expenses
$1,904
Mortgage P&I
31%
$776
Property Taxes
9%
$235
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273