Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.98% first-year return on $48,450 initial cash invested.
23.98%
Cash On Cash
15.24%
Cap Rate
2.44
DSCR
$3,006
Rent
$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $2,038 expenses = $968 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,006
Total Expenses
$2,038
Mortgage P&I
25%
$753
Property Taxes
7%
$212
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331