Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.91% first-year return on $48,114 initial cash invested.
14.91%
Cash On Cash
12.18%
Cap Rate
1.92
DSCR
$2,487
Rent
$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $1,889 expenses = $598 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,114
Downpayment
20%
$28,680
Closing costs
1%
$1,434
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,487
Total Expenses
$1,889
Mortgage P&I
30%
$758
Property Taxes
10%
$240
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$274