Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.79% first-year return on $48,114 initial cash invested.
12.79%
Cash On Cash
11.77%
Cap Rate
1.74
DSCR
$2,172
Rent
$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $1,659 expenses = $513 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,114
Downpayment
20%
$28,680
Closing costs
1%
$1,434
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,172
Total Expenses
$1,659
Mortgage P&I
37%
$806
Property Taxes
3%
$62
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239