Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.08% first-year return on $44,250 initial cash invested.
25.08%
Cash On Cash
16.16%
Cap Rate
2.57
DSCR
$2,612
Rent
$925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,612 income − $1,687 expenses = $925 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,612
Total Expenses
$1,687
Mortgage P&I
25%
$654
Property Taxes
4%
$103
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287