Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.07% first-year return on $48,408 initial cash invested.
18.07%
Cash On Cash
13.33%
Cap Rate
2.07
DSCR
$2,547
Rent
$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $1,818 expenses = $729 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,408
Downpayment
20%
$28,960
Closing costs
1%
$1,448
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,547
Total Expenses
$1,818
Mortgage P&I
31%
$777
Property Taxes
5%
$123
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280