Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.9% first-year return on $48,450 initial cash invested.
28.9%
Cash On Cash
17.54%
Cap Rate
2.7
DSCR
$4,168
Rent
$1,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,168 income − $3,001 expenses = $1,167 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,168
Total Expenses
$3,001
Mortgage P&I
19%
$786
Property Taxes
18%
$747
Home Insurance
1%
$51
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458