Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.86% first-year return on $48,324 initial cash invested.
24.86%
Cash On Cash
15.57%
Cap Rate
2.47
DSCR
$2,841
Rent
$1,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $1,840 expenses = $1,001 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,324
Downpayment
20%
$28,880
Closing costs
1%
$1,444
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$1,840
Mortgage P&I
27%
$759
Property Taxes
2%
$65
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313