Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.2% first-year return on $48,954 initial cash invested.
16.2%
Cash On Cash
12.18%
Cap Rate
2.02
DSCR
$2,328
Rent
$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,328 income − $1,667 expenses = $661 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,328
Total Expenses
$1,667
Mortgage P&I
32%
$742
Property Taxes
4%
$82
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256