Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.37% first-year return on $45,090 initial cash invested.
19.37%
Cash On Cash
14.02%
Cap Rate
2.22
DSCR
$2,528
Rent
$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $1,800 expenses = $728 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,528
Total Expenses
$1,800
Mortgage P&I
27%
$678
Property Taxes
9%
$218
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278