Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.74% first-year return on $43,830 initial cash invested.
13.74%
Cash On Cash
11.79%
Cap Rate
1.91
DSCR
$1,870
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,870 income − $1,368 expenses = $502 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,830
Downpayment
20%
$24,600
Closing costs
1%
$1,230
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,870
Total Expenses
$1,368
Mortgage P&I
34%
$631
Property Taxes
3%
$58
Home Insurance
2%
$43
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$206