Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.07% first-year return on $49,080 initial cash invested.
17.07%
Cash On Cash
12.66%
Cap Rate
2.05
DSCR
$2,532
Rent
$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $1,834 expenses = $698 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,080
Downpayment
20%
$29,600
Closing costs
1%
$1,480
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$1,834
Mortgage P&I
30%
$763
Property Taxes
4%
$113
Home Insurance
2%
$52
HOA
2%
$45
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279