Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.61% first-year return on $44,775 initial cash invested.
10.61%
Cash On Cash
10.77%
Cap Rate
1.71
DSCR
$1,966
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $1,570 expenses = $396 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,775
Downpayment
20%
$25,500
Closing costs
1%
$1,275
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,966
Total Expenses
$1,570
Mortgage P&I
34%
$669
Property Taxes
10%
$187
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$216