Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.76% first-year return on $49,059 initial cash invested.
16.76%
Cash On Cash
12.58%
Cap Rate
2.02
DSCR
$2,446
Rent
$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $1,761 expenses = $685 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,059
Downpayment
20%
$29,580
Closing costs
1%
$1,479
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,446
Total Expenses
$1,761
Mortgage P&I
31%
$767
Property Taxes
5%
$110
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269