Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.96% first-year return on $49,248 initial cash invested.
10.96%
Cash On Cash
10.86%
Cap Rate
1.66
DSCR
$2,184
Rent
$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $1,734 expenses = $450 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,248
Downpayment
20%
$29,760
Closing costs
1%
$1,488
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$1,734
Mortgage P&I
37%
$810
Property Taxes
5%
$107
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$240