Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.57% first-year return on $47,715 initial cash invested.
20.57%
Cash On Cash
14.53%
Cap Rate
2.18
DSCR
$2,768
Rent
$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,768 income − $1,950 expenses = $818 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,715
Downpayment
20%
$28,300
Closing costs
1%
$1,415
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,768
Total Expenses
$1,950
Mortgage P&I
28%
$784
Property Taxes
7%
$183
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304