Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.54% first-year return on $48,891 initial cash invested.
23.54%
Cash On Cash
14.99%
Cap Rate
2.46
DSCR
$3,298
Rent
$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,298 income − $2,339 expenses = $959 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,891
Downpayment
20%
$29,420
Closing costs
1%
$1,471
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,298
Total Expenses
$2,339
Mortgage P&I
23%
$747
Property Taxes
13%
$417
Home Insurance
2%
$53
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363