Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.47% first-year return on $48,996 initial cash invested.
19.47%
Cash On Cash
13.85%
Cap Rate
2.11
DSCR
$2,552
Rent
$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,552 income − $1,757 expenses = $795 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,996
Downpayment
20%
$29,520
Closing costs
1%
$1,476
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,552
Total Expenses
$1,757
Mortgage P&I
32%
$806
Property Taxes
1%
$22
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281