Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.98% first-year return on $48,534 initial cash invested.
17.98%
Cash On Cash
13.44%
Cap Rate
2.05
DSCR
$2,667
Rent
$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $1,940 expenses = $727 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,534
Downpayment
20%
$29,080
Closing costs
1%
$1,454
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,667
Total Expenses
$1,940
Mortgage P&I
30%
$795
Property Taxes
7%
$187
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293