Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.94% first-year return on $48,471 initial cash invested.
10.94%
Cash On Cash
11.01%
Cap Rate
1.65
DSCR
$2,061
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $1,619 expenses = $442 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,471
Downpayment
20%
$29,020
Closing costs
1%
$1,451
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,061
Total Expenses
$1,619
Mortgage P&I
39%
$807
Property Taxes
3%
$58
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$227