Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.1% first-year return on $48,450 initial cash invested.
11.1%
Cash On Cash
10.81%
Cap Rate
1.69
DSCR
$2,182
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $1,734 expenses = $448 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,182
Total Expenses
$1,734
Mortgage P&I
35%
$771
Property Taxes
8%
$171
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240