Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.3% first-year return on $48,513 initial cash invested.
16.3%
Cash On Cash
12.26%
Cap Rate
2.01
DSCR
$2,204
Rent
$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $1,545 expenses = $659 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,513
Downpayment
20%
$29,060
Closing costs
1%
$1,453
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,204
Total Expenses
$1,545
Mortgage P&I
33%
$738
Property Taxes
1%
$27
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242