Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.35% first-year return on $48,975 initial cash invested.
18.35%
Cash On Cash
13.44%
Cap Rate
2.05
DSCR
$2,448
Rent
$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $1,699 expenses = $749 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,975
Downpayment
20%
$29,500
Closing costs
1%
$1,475
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,448
Total Expenses
$1,699
Mortgage P&I
33%
$805
Property Taxes
0%
$10
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269