Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.04% first-year return on $44,250 initial cash invested.
21.04%
Cash On Cash
14.79%
Cap Rate
2.3
DSCR
$2,356
Rent
$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $1,580 expenses = $776 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,356
Total Expenses
$1,580
Mortgage P&I
28%
$671
Property Taxes
3%
$64
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259