Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.12% first-year return on $48,450 initial cash invested.
14.12%
Cash On Cash
12.02%
Cap Rate
1.83
DSCR
$2,253
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $1,683 expenses = $570 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,253
Total Expenses
$1,683
Mortgage P&I
35%
$793
Property Taxes
3%
$73
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248