Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.73% first-year return on $48,450 initial cash invested.
25.73%
Cash On Cash
16.13%
Cap Rate
2.46
DSCR
$2,972
Rent
$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $1,933 expenses = $1,039 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$1,933
Mortgage P&I
27%
$791
Property Taxes
3%
$80
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327