Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.87% first-year return on $48,240 initial cash invested.
11.87%
Cash On Cash
11.11%
Cap Rate
1.73
DSCR
$2,142
Rent
$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $1,665 expenses = $477 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,240
Downpayment
20%
$28,800
Closing costs
1%
$1,440
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,142
Total Expenses
$1,665
Mortgage P&I
36%
$770
Property Taxes
4%
$78
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236