Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.72% first-year return on $48,429 initial cash invested.
25.72%
Cash On Cash
16.07%
Cap Rate
2.53
DSCR
$3,372
Rent
$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $2,334 expenses = $1,038 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,429
Downpayment
20%
$28,980
Closing costs
1%
$1,449
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,372
Total Expenses
$2,334
Mortgage P&I
23%
$768
Property Taxes
10%
$342
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371