Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.96% first-year return on $48,492 initial cash invested.
13.96%
Cash On Cash
11.78%
Cap Rate
1.86
DSCR
$2,318
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $1,754 expenses = $564 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,492
Downpayment
20%
$29,040
Closing costs
1%
$1,452
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,318
Total Expenses
$1,754
Mortgage P&I
33%
$768
Property Taxes
6%
$146
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255