Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.72% first-year return on $48,030 initial cash invested.
11.72%
Cash On Cash
11.04%
Cap Rate
1.72
DSCR
$2,109
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $1,640 expenses = $469 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,030
Downpayment
20%
$28,600
Closing costs
1%
$1,430
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,109
Total Expenses
$1,640
Mortgage P&I
36%
$763
Property Taxes
5%
$115
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232