Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14% first-year return on $44,229 initial cash invested.
14%
Cash On Cash
12.12%
Cap Rate
1.92
DSCR
$2,170
Rent
$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $1,654 expenses = $516 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,170
Total Expenses
$1,654
Mortgage P&I
30%
$659
Property Taxes
10%
$213
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239