Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.18% first-year return on $48,618 initial cash invested.
11.18%
Cash On Cash
10.87%
Cap Rate
1.69
DSCR
$2,205
Rent
$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,205 income − $1,752 expenses = $453 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,618
Downpayment
20%
$29,160
Closing costs
1%
$1,458
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,205
Total Expenses
$1,752
Mortgage P&I
35%
$780
Property Taxes
7%
$152
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243