Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.03% first-year return on $49,080 initial cash invested.
14.03%
Cash On Cash
11.83%
Cap Rate
1.84
DSCR
$2,334
Rent
$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $1,760 expenses = $574 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,080
Downpayment
20%
$29,600
Closing costs
1%
$1,480
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,334
Total Expenses
$1,760
Mortgage P&I
34%
$792
Property Taxes
5%
$123
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257