Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.63% first-year return on $48,051 initial cash invested.
15.63%
Cash On Cash
12.55%
Cap Rate
1.92
DSCR
$2,250
Rent
$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,250 income − $1,624 expenses = $626 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,051
Downpayment
20%
$28,620
Closing costs
1%
$1,431
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,250
Total Expenses
$1,624
Mortgage P&I
35%
$781
Property Taxes
0%
$11
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248