Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.68% first-year return on $44,250 initial cash invested.
16.68%
Cash On Cash
12.79%
Cap Rate
2.1
DSCR
$2,060
Rent
$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,060 income − $1,445 expenses = $615 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,060
Total Expenses
$1,445
Mortgage P&I
31%
$635
Property Taxes
2%
$31
Home Insurance
2%
$44
HOA
2%
$35
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$227