Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.86% first-year return on $48,618 initial cash invested.
22.86%
Cash On Cash
14.63%
Cap Rate
2.41
DSCR
$2,814
Rent
$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,814 income − $1,888 expenses = $926 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,618
Downpayment
20%
$29,160
Closing costs
1%
$1,458
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,814
Total Expenses
$1,888
Mortgage P&I
26%
$739
Property Taxes
5%
$139
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310