Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.84% first-year return on $48,660 initial cash invested.
11.84%
Cash On Cash
11.18%
Cap Rate
1.73
DSCR
$2,342
Rent
$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,342 income − $1,862 expenses = $480 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,660
Downpayment
20%
$29,200
Closing costs
1%
$1,460
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,342
Total Expenses
$1,862
Mortgage P&I
34%
$786
Property Taxes
10%
$228
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258