Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.02% first-year return on $49,080 initial cash invested.
20.02%
Cash On Cash
13.74%
Cap Rate
2.2
DSCR
$2,610
Rent
$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $1,791 expenses = $819 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,080
Downpayment
20%
$29,600
Closing costs
1%
$1,480
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,610
Total Expenses
$1,791
Mortgage P&I
30%
$771
Property Taxes
4%
$92
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287