Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.3% first-year return on $44,523 initial cash invested.
17.3%
Cash On Cash
13.27%
Cap Rate
2.12
DSCR
$2,421
Rent
$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,421 income − $1,779 expenses = $642 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,523
Downpayment
20%
$25,260
Closing costs
1%
$1,263
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,421
Total Expenses
$1,779
Mortgage P&I
27%
$658
Property Taxes
10%
$251
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266