Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.9% first-year return on $48,933 initial cash invested.
22.9%
Cash On Cash
15.24%
Cap Rate
2.36
DSCR
$3,603
Rent
$934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,603 income − $2,669 expenses = $934 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,933
Downpayment
20%
$29,460
Closing costs
1%
$1,473
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,603
Total Expenses
$2,669
Mortgage P&I
22%
$793
Property Taxes
17%
$600
Home Insurance
1%
$52
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396