Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.99% first-year return on $45,090 initial cash invested.
29.99%
Cash On Cash
17.89%
Cap Rate
2.85
DSCR
$3,044
Rent
$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $1,917 expenses = $1,127 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$1,917
Mortgage P&I
22%
$674
Property Taxes
5%
$162
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335