Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.41% first-year return on $48,450 initial cash invested.
12.41%
Cash On Cash
11.35%
Cap Rate
1.74
DSCR
$2,055
Rent
$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,055 income − $1,554 expenses = $501 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,055
Total Expenses
$1,554
Mortgage P&I
38%
$789
Property Taxes
1%
$15
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226