Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.55% first-year return on $48,324 initial cash invested.
15.55%
Cash On Cash
12.52%
Cap Rate
1.91
DSCR
$2,342
Rent
$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,342 income − $1,716 expenses = $626 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,324
Downpayment
20%
$28,880
Closing costs
1%
$1,444
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,342
Total Expenses
$1,716
Mortgage P&I
34%
$787
Property Taxes
3%
$80
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258