Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.72% first-year return on $48,870 initial cash invested.
12.72%
Cash On Cash
11.4%
Cap Rate
1.76
DSCR
$2,169
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $1,651 expenses = $518 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,870
Downpayment
20%
$29,400
Closing costs
1%
$1,470
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,169
Total Expenses
$1,651
Mortgage P&I
37%
$792
Property Taxes
3%
$70
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239