Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.44% first-year return on $49,059 initial cash invested.
17.44%
Cash On Cash
13.03%
Cap Rate
2.02
DSCR
$2,468
Rent
$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $1,755 expenses = $713 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,059
Downpayment
20%
$29,580
Closing costs
1%
$1,479
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$1,755
Mortgage P&I
32%
$794
Property Taxes
3%
$64
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271