Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 56.77% first-year return on $48,450 initial cash invested.
56.77%
Cash On Cash
27.13%
Cap Rate
4.18
DSCR
$5,060
Rent
$2,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,060 income − $2,768 expenses = $2,292 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.2%
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
$5,060
Total Expenses
$2,768
Mortgage P&I
15%
$784
Property Taxes
4%
$213
Home Insurance
1%
$51
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$557