Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.56% first-year return on $48,450 initial cash invested.
12.56%
Cash On Cash
11.06%
Cap Rate
1.8
DSCR
$2,132
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $1,625 expenses = $507 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,132
Total Expenses
$1,625
Mortgage P&I
35%
$744
Property Taxes
3%
$73
Home Insurance
2%
$51
HOA
2%
$32
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235