Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.58% first-year return on $49,059 initial cash invested.
30.58%
Cash On Cash
17.62%
Cap Rate
2.78
DSCR
$3,506
Rent
$1,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $2,256 expenses = $1,250 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,059
Downpayment
20%
$29,580
Closing costs
1%
$1,479
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,506
Total Expenses
$2,256
Mortgage P&I
22%
$782
Property Taxes
8%
$280
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386