Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.69% first-year return on $48,450 initial cash invested.
16.69%
Cash On Cash
13.06%
Cap Rate
1.97
DSCR
$2,584
Rent
$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $1,910 expenses = $674 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,584
Total Expenses
$1,910
Mortgage P&I
31%
$801
Property Taxes
7%
$180
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284