Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.33% first-year return on $48,135 initial cash invested.
16.33%
Cash On Cash
12.82%
Cap Rate
1.96
DSCR
$2,379
Rent
$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,379 income − $1,724 expenses = $655 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,135
Downpayment
20%
$28,700
Closing costs
1%
$1,435
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,379
Total Expenses
$1,724
Mortgage P&I
33%
$783
Property Taxes
3%
$81
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262