Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.77% first-year return on $49,080 initial cash invested.
23.77%
Cash On Cash
14.89%
Cap Rate
2.44
DSCR
$2,822
Rent
$972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $1,850 expenses = $972 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,080
Downpayment
20%
$29,600
Closing costs
1%
$1,480
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$1,850
Mortgage P&I
27%
$751
Property Taxes
3%
$95
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310