Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.65% first-year return on $44,859 initial cash invested.
20.65%
Cash On Cash
14.9%
Cap Rate
2.21
DSCR
$2,481
Rent
$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $1,709 expenses = $772 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,859
Downpayment
20%
$25,580
Closing costs
1%
$1,279
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,481
Total Expenses
$1,709
Mortgage P&I
29%
$717
Property Taxes
4%
$103
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273