Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.63% first-year return on $44,922 initial cash invested.
17.63%
Cash On Cash
13.16%
Cap Rate
2.13
DSCR
$2,116
Rent
$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,116 income − $1,456 expenses = $660 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,922
Downpayment
20%
$25,640
Closing costs
1%
$1,282
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,116
Total Expenses
$1,456
Mortgage P&I
31%
$661
Property Taxes
2%
$40
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$63
Maintenance
4%
$85
Other
11%
$233