Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.32% first-year return on $48,744 initial cash invested.
10.32%
Cash On Cash
10.66%
Cap Rate
1.63
DSCR
$2,064
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $1,645 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,744
Downpayment
20%
$29,280
Closing costs
1%
$1,464
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,064
Total Expenses
$1,645
Mortgage P&I
39%
$799
Property Taxes
4%
$73
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227