Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.11% first-year return on $48,534 initial cash invested.
10.11%
Cash On Cash
10.59%
Cap Rate
1.61
DSCR
$1,966
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $1,557 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,534
Downpayment
20%
$29,080
Closing costs
1%
$1,454
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,966
Total Expenses
$1,557
Mortgage P&I
40%
$795
Property Taxes
3%
$62
Home Insurance
2%
$31
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$216