Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.48% first-year return on $44,796 initial cash invested.
27.48%
Cash On Cash
17.01%
Cap Rate
2.7
DSCR
$2,792
Rent
$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $1,766 expenses = $1,026 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,796
Downpayment
20%
$25,520
Closing costs
1%
$1,276
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$1,766
Mortgage P&I
24%
$671
Property Taxes
4%
$99
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307