Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.29% first-year return on $48,765 initial cash invested.
24.29%
Cash On Cash
15.47%
Cap Rate
2.42
DSCR
$3,045
Rent
$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,045 income − $2,058 expenses = $987 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,765
Downpayment
20%
$29,300
Closing costs
1%
$1,465
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,045
Total Expenses
$2,058
Mortgage P&I
26%
$780
Property Taxes
5%
$161
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335