Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.7% first-year return on $44,733 initial cash invested.
14.7%
Cash On Cash
12.59%
Cap Rate
1.9
DSCR
$2,116
Rent
$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,116 income − $1,568 expenses = $548 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,733
Downpayment
20%
$25,460
Closing costs
1%
$1,273
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,116
Total Expenses
$1,568
Mortgage P&I
33%
$703
Property Taxes
3%
$70
Home Insurance
4%
$75
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$63
Maintenance
4%
$85
Other
11%
$233