Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.05% first-year return on $48,450 initial cash invested.
21.05%
Cash On Cash
14.19%
Cap Rate
2.26
DSCR
$2,625
Rent
$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $1,775 expenses = $850 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,625
Total Expenses
$1,775
Mortgage P&I
29%
$760
Property Taxes
3%
$71
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289