Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.61% first-year return on $43,956 initial cash invested.
12.61%
Cash On Cash
11.62%
Cap Rate
1.85
DSCR
$2,192
Rent
$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $1,730 expenses = $462 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,956
Downpayment
20%
$24,720
Closing costs
1%
$1,236
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,192
Total Expenses
$1,730
Mortgage P&I
30%
$647
Property Taxes
13%
$294
Home Insurance
2%
$43
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241