Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.3% first-year return on $48,849 initial cash invested.
11.3%
Cash On Cash
10.94%
Cap Rate
1.68
DSCR
$2,028
Rent
$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $1,568 expenses = $460 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,849
Downpayment
20%
$29,380
Closing costs
1%
$1,469
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,028
Total Expenses
$1,568
Mortgage P&I
39%
$798
Property Taxes
1%
$21
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223