Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.22% first-year return on $48,324 initial cash invested.
22.22%
Cash On Cash
14.76%
Cap Rate
2.3
DSCR
$2,720
Rent
$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $1,825 expenses = $895 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,720
Total Expenses
$1,825
Mortgage P&I
28%
$772
Property Taxes
2%
$58
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299