Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.43% first-year return on $49,143 initial cash invested.
16.43%
Cash On Cash
12.65%
Cap Rate
2
DSCR
$2,718
Rent
$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $2,045 expenses = $673 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,143
Downpayment
20%
$29,660
Closing costs
1%
$1,483
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,718
Total Expenses
$2,045
Mortgage P&I
29%
$781
Property Taxes
11%
$288
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299