Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.3% first-year return on $48,135 initial cash invested.
19.3%
Cash On Cash
13.37%
Cap Rate
2.19
DSCR
$2,396
Rent
$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,396 income − $1,622 expenses = $774 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,396
Total Expenses
$1,622
Mortgage P&I
30%
$729
Property Taxes
1%
$34
Home Insurance
2%
$43
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264