Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.17% first-year return on $43,683 initial cash invested.
17.17%
Cash On Cash
13.16%
Cap Rate
2.16
DSCR
$2,367
Rent
$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,367 income − $1,742 expenses = $625 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,683
Downpayment
20%
$24,460
Closing costs
1%
$1,223
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,367
Total Expenses
$1,742
Mortgage P&I
26%
$621
Property Taxes
12%
$289
Home Insurance
1%
$27
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260