Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.54% first-year return on $44,838 initial cash invested.
10.54%
Cash On Cash
10.76%
Cap Rate
1.68
DSCR
$1,728
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,728 income − $1,334 expenses = $394 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,838
Downpayment
20%
$25,560
Closing costs
1%
$1,278
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,728
Total Expenses
$1,334
Mortgage P&I
40%
$683
Property Taxes
1%
$18
Home Insurance
3%
$46
HOA
0%
$0
Property Management
12%
$207
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$190