Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.35% first-year return on $44,775 initial cash invested.
19.35%
Cash On Cash
14.25%
Cap Rate
2.18
DSCR
$2,410
Rent
$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $1,688 expenses = $722 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,775
Downpayment
20%
$25,500
Closing costs
1%
$1,275
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,410
Total Expenses
$1,688
Mortgage P&I
29%
$696
Property Taxes
5%
$129
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265