Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.86% first-year return on $48,954 initial cash invested.
15.86%
Cash On Cash
12.56%
Cap Rate
1.92
DSCR
$2,295
Rent
$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $1,648 expenses = $647 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,954
Downpayment
20%
$29,480
Closing costs
1%
$1,474
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,295
Total Expenses
$1,648
Mortgage P&I
35%
$804
Property Taxes
0%
$10
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252