Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.06% first-year return on $48,597 initial cash invested.
21.06%
Cash On Cash
14.03%
Cap Rate
2.3
DSCR
$2,782
Rent
$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $1,929 expenses = $853 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,597
Downpayment
20%
$29,140
Closing costs
1%
$1,457
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,782
Total Expenses
$1,929
Mortgage P&I
27%
$740
Property Taxes
8%
$216
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306